Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.3% first-year return on $139k initial cash invested.
-13.3%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$3,376
Rent
-$1,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,376 income − $4,916 expenses = $1,540 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,619
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,376
Total Expenses
$4,916
Mortgage P&I
96%
$3,257
Property Taxes
16%
$544
Home Insurance
7%
$236
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0