Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.1% first-year return on $136k initial cash invested.
-16.1%
Cash On Cash
3.34%
Cap Rate
0.52
DSCR
$3,621
Rent
-$1,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,621 income − $5,439 expenses = $1,818 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,453
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,621
Total Expenses
$5,439
Mortgage P&I
95%
$3,435
Property Taxes
23%
$835
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0