Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.72% first-year return on $137k initial cash invested.
-12.72%
Cash On Cash
4.11%
Cap Rate
0.64
DSCR
$3,727
Rent
-$1,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,727 income − $5,174 expenses = $1,447 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,503
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,727
Total Expenses
$5,174
Mortgage P&I
94%
$3,487
Property Taxes
13%
$490
Home Insurance
6%
$220
HOA
0%
$8
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0