Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.21% first-year return on $134k initial cash invested.
-11.21%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$4,242
Rent
-$1,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,242 income − $5,496 expenses = $1,254 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,242
Total Expenses
$5,496
Mortgage P&I
75%
$3,171
Property Taxes
23%
$989
Home Insurance
5%
$233
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0