Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.83% first-year return on $139k initial cash invested.
-18.83%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$3,089
Rent
-$2,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,089 income − $5,265 expenses = $2,176 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,089
Total Expenses
$5,265
Mortgage P&I
107%
$3,307
Property Taxes
24%
$750
Home Insurance
8%
$236
HOA
6%
$170
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0