Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.46% first-year return on $137k initial cash invested.
-18.46%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$2,838
Rent
-$2,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $4,938 expenses = $2,100 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,838
Total Expenses
$4,938
Mortgage P&I
117%
$3,333
Property Taxes
23%
$639
Home Insurance
8%
$228
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0