Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.93% first-year return on $135k initial cash invested.
-19.93%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$2,627
Rent
-$2,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,627 income − $4,877 expenses = $2,250 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,627
Total Expenses
$4,877
Mortgage P&I
123%
$3,240
Property Taxes
28%
$728
Home Insurance
9%
$226
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0