Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.71% first-year return on $135k initial cash invested.
-22.71%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$3,016
Rent
-$2,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,016 income − $5,565 expenses = $2,549 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,016
Total Expenses
$5,565
Mortgage P&I
105%
$3,162
Property Taxes
31%
$939
Home Insurance
8%
$231
HOA
15%
$448
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0