Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.22% first-year return on $135k initial cash invested.
-17.22%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$2,505
Rent
-$1,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,505 income − $4,444 expenses = $1,939 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,505
Total Expenses
$4,444
Mortgage P&I
130%
$3,262
Property Taxes
12%
$296
Home Insurance
9%
$236
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0