Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.86% first-year return on $135k initial cash invested.
-14.86%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$3,139
Rent
-$1,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,139 income − $4,814 expenses = $1,675 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,439
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,139
Total Expenses
$4,814
Mortgage P&I
102%
$3,217
Property Taxes
18%
$553
Home Insurance
7%
$228
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0