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
3.71%
Cap Rate
0.61
DSCR
$3,486
Rent
-$1,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,486 income − $4,939 expenses = $1,453 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,529
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,486
Total Expenses
$4,939
Mortgage P&I
95%
$3,297
Property Taxes
15%
$526
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0