Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.25% first-year return on $139k initial cash invested.
-21.25%
Cash On Cash
2.06%
Cap Rate
0.32
DSCR
$1,954
Rent
-$2,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,954 income − $4,414 expenses = $2,460 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,954
Total Expenses
$4,414
Mortgage P&I
179%
$3,498
Property Taxes
9%
$168
Home Insurance
12%
$240
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0