Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.34% first-year return on $137k initial cash invested.
-18.34%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$3,189
Rent
-$2,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,189 income − $5,275 expenses = $2,086 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,189
Total Expenses
$5,275
Mortgage P&I
101%
$3,209
Property Taxes
26%
$843
Home Insurance
7%
$228
HOA
5%
$167
Property Management
10%
$319
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0