Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.05% first-year return on $134k initial cash invested.
-24.05%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$2,342
Rent
-$2,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,342 income − $5,031 expenses = $2,689 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%
$6,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,342
Total Expenses
$5,031
Mortgage P&I
135%
$3,163
Property Taxes
19%
$435
Home Insurance
10%
$224
HOA
26%
$600
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0