Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.49% first-year return on $135k initial cash invested.
-18.49%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$2,029
Rent
-$2,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,029 income − $4,108 expenses = $2,079 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,424
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,029
Total Expenses
$4,108
Mortgage P&I
156%
$3,173
Property Taxes
8%
$172
Home Insurance
12%
$236
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0