Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.68% first-year return on $133k initial cash invested.
-10.68%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$3,870
Rent
-$1,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,870 income − $5,058 expenses = $1,188 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,355
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,870
Total Expenses
$5,058
Mortgage P&I
81%
$3,130
Property Taxes
18%
$698
Home Insurance
6%
$223
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0