Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.22% first-year return on $133k initial cash invested.
-16.22%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$2,508
Rent
-$1,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,508 income − $4,304 expenses = $1,796 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,508
Total Expenses
$4,304
Mortgage P&I
127%
$3,179
Property Taxes
9%
$221
Home Insurance
9%
$228
HOA
1%
$25
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0