Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.93% first-year return on $139k initial cash invested.
-11.93%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$3,743
Rent
-$1,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,743 income − $5,128 expenses = $1,385 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,633
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,743
Total Expenses
$5,128
Mortgage P&I
88%
$3,292
Property Taxes
17%
$629
Home Insurance
6%
$234
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0