Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.63% first-year return on $136k initial cash invested.
-21.63%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$2,438
Rent
-$2,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $4,895 expenses = $2,457 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,438
Total Expenses
$4,895
Mortgage P&I
133%
$3,253
Property Taxes
21%
$506
Home Insurance
9%
$227
HOA
11%
$275
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0