Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.48% first-year return on $136k initial cash invested.
-19.48%
Cash On Cash
2.44%
Cap Rate
0.38
DSCR
$2,024
Rent
-$2,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,024 income − $4,240 expenses = $2,216 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,024
Total Expenses
$4,240
Mortgage P&I
170%
$3,434
Property Taxes
3%
$53
Home Insurance
11%
$228
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0