Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.43% first-year return on $136k initial cash invested.
-16.43%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$3,128
Rent
-$1,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,128 income − $4,994 expenses = $1,866 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,128
Total Expenses
$4,994
Mortgage P&I
106%
$3,327
Property Taxes
20%
$627
Home Insurance
7%
$227
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0