Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.04% first-year return on $136k initial cash invested.
-14.04%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$3,372
Rent
-$1,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,372 income − $4,966 expenses = $1,594 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%
$6,489
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,372
Total Expenses
$4,966
Mortgage P&I
96%
$3,251
Property Taxes
18%
$602
Home Insurance
7%
$228
HOA
0%
$8
Property Management
10%
$337
CapEx
5%
$169
Vacancy
6%
$202
Maintenance
5%
$169
Other
0%
$0