Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.82% first-year return on $138k initial cash invested.
-15.82%
Cash On Cash
2.79%
Cap Rate
0.48
DSCR
$3,116
Rent
-$1,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $4,933 expenses = $1,817 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,562
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,116
Total Expenses
$4,933
Mortgage P&I
102%
$3,189
Property Taxes
17%
$532
Home Insurance
8%
$245
HOA
5%
$156
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0