Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.02% first-year return on $135k initial cash invested.
-16.02%
Cash On Cash
3.43%
Cap Rate
0.53
DSCR
$3,364
Rent
-$1,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,364 income − $5,162 expenses = $1,798 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,414
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,364
Total Expenses
$5,162
Mortgage P&I
103%
$3,461
Property Taxes
18%
$603
Home Insurance
7%
$224
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0