Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.02% first-year return on $138k initial cash invested.
-30.02%
Cash On Cash
0.56%
Cap Rate
0.08
DSCR
$2,087
Rent
-$3,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,087 income − $5,550 expenses = $3,463 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,087
Total Expenses
$5,550
Mortgage P&I
176%
$3,668
Property Taxes
47%
$991
Home Insurance
17%
$349
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0