Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.33% first-year return on $134k initial cash invested.
-14.33%
Cash On Cash
3.43%
Cap Rate
0.56
DSCR
$3,696
Rent
-$1,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,696 income − $5,296 expenses = $1,600 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,382
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,696
Total Expenses
$5,296
Mortgage P&I
88%
$3,241
Property Taxes
22%
$822
Home Insurance
7%
$271
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0