Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.43% first-year return on $139k initial cash invested.
-18.43%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$2,793
Rent
-$2,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,793 income − $4,931 expenses = $2,138 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,793
Total Expenses
$4,931
Mortgage P&I
120%
$3,361
Property Taxes
22%
$605
Home Insurance
9%
$238
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0