Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.15% first-year return on $135k initial cash invested.
-22.15%
Cash On Cash
2.2%
Cap Rate
0.33
DSCR
$2,245
Rent
-$2,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,245 income − $4,742 expenses = $2,497 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,442
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,245
Total Expenses
$4,742
Mortgage P&I
159%
$3,568
Property Taxes
16%
$360
Home Insurance
10%
$231
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0