Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.85% first-year return on $136k initial cash invested.
-15.85%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$2,889
Rent
-$1,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,889 income − $4,691 expenses = $1,802 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,889
Total Expenses
$4,691
Mortgage P&I
113%
$3,251
Property Taxes
16%
$463
Home Insurance
8%
$227
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0