Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.68% first-year return on $135k initial cash invested.
-15.68%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$2,548
Rent
-$1,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,548 income − $4,316 expenses = $1,768 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,548
Total Expenses
$4,316
Mortgage P&I
125%
$3,173
Property Taxes
10%
$250
Home Insurance
9%
$231
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0