Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.1% first-year return on $139k initial cash invested.
-14.1%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$3,505
Rent
-$1,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,505 income − $5,136 expenses = $1,631 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,505
Total Expenses
$5,136
Mortgage P&I
95%
$3,335
Property Taxes
19%
$657
Home Insurance
7%
$234
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0