Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.86% first-year return on $139k initial cash invested.
-19.86%
Cash On Cash
2.72%
Cap Rate
0.41
DSCR
$3,233
Rent
-$2,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,233 income − $5,536 expenses = $2,303 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,233
Total Expenses
$5,536
Mortgage P&I
113%
$3,643
Property Taxes
25%
$812
Home Insurance
7%
$240
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0