Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.19% first-year return on $137k initial cash invested.
-26.19%
Cash On Cash
0.96%
Cap Rate
0.15
DSCR
$1,788
Rent
-$2,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,788 income − $4,785 expenses = $2,997 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,788
Total Expenses
$4,785
Mortgage P&I
192%
$3,433
Property Taxes
36%
$652
Home Insurance
13%
$236
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0