Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.36% first-year return on $139k initial cash invested.
-16.36%
Cash On Cash
2.76%
Cap Rate
0.47
DSCR
$2,911
Rent
-$1,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,911 income − $4,809 expenses = $1,898 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,911
Total Expenses
$4,809
Mortgage P&I
113%
$3,275
Property Taxes
19%
$542
Home Insurance
8%
$234
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0