Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.31% first-year return on $133k initial cash invested.
-17.31%
Cash On Cash
3.3%
Cap Rate
0.5
DSCR
$3,248
Rent
-$1,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,248 income − $5,168 expenses = $1,920 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,248
Total Expenses
$5,168
Mortgage P&I
108%
$3,503
Property Taxes
15%
$502
Home Insurance
7%
$224
HOA
3%
$95
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0