Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.93% first-year return on $138k initial cash invested.
-14.93%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$3,538
Rent
-$1,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,538 income − $5,253 expenses = $1,715 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,563
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,538
Total Expenses
$5,253
Mortgage P&I
93%
$3,280
Property Taxes
18%
$650
Home Insurance
7%
$233
HOA
5%
$170
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0