Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.86% first-year return on $136k initial cash invested.
-18.86%
Cash On Cash
2.5%
Cap Rate
0.4
DSCR
$2,797
Rent
-$2,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,797 income − $4,939 expenses = $2,142 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,797
Total Expenses
$4,939
Mortgage P&I
120%
$3,356
Property Taxes
18%
$503
Home Insurance
8%
$227
HOA
4%
$125
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0