Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.63% first-year return on $137k initial cash invested.
-27.63%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$1,511
Rent
-$3,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,511 income − $4,654 expenses = $3,143 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,511
Total Expenses
$4,654
Mortgage P&I
219%
$3,306
Property Taxes
48%
$726
Home Insurance
15%
$228
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0