Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.34% first-year return on $137k initial cash invested.
-23.34%
Cash On Cash
1.16%
Cap Rate
0.2
DSCR
$1,426
Rent
-$2,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,426 income − $4,081 expenses = $2,655 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,426
Total Expenses
$4,081
Mortgage P&I
225%
$3,214
Property Taxes
19%
$268
Home Insurance
16%
$228
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0