Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.14% first-year return on $139k initial cash invested.
-17.14%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$2,332
Rent
-$1,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,332 income − $4,320 expenses = $1,988 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,626
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,332
Total Expenses
$4,320
Mortgage P&I
141%
$3,286
Property Taxes
9%
$208
Home Insurance
9%
$219
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0