Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.36% first-year return on $133k initial cash invested.
-14.36%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$2,380
Rent
-$1,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $3,975 expenses = $1,595 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,380
Total Expenses
$3,975
Mortgage P&I
130%
$3,098
Property Taxes
1%
$30
Home Insurance
9%
$222
HOA
0%
$6
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0