Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.6% first-year return on $133k initial cash invested.
-8.6%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$3,657
Rent
-$950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,657 income − $4,607 expenses = $950 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$126k
Closing costs
1%
$6,314
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,657
Total Expenses
$4,607
Mortgage P&I
86%
$3,151
Property Taxes
8%
$295
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0