Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.47% first-year return on $137k initial cash invested.
-13.47%
Cash On Cash
3.88%
Cap Rate
0.61
DSCR
$3,804
Rent
-$1,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,804 income − $5,336 expenses = $1,532 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,804
Total Expenses
$5,336
Mortgage P&I
90%
$3,441
Property Taxes
18%
$679
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0