Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.02% first-year return on $137k initial cash invested.
-13.02%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$3,000
Rent
-$1,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,000 income − $4,488 expenses = $1,488 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,532
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,000
Total Expenses
$4,488
Mortgage P&I
108%
$3,233
Property Taxes
7%
$221
Home Insurance
8%
$233
HOA
1%
$21
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0