Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.25% first-year return on $133k initial cash invested.
-17.25%
Cash On Cash
2.98%
Cap Rate
0.47
DSCR
$3,106
Rent
-$1,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,106 income − $5,023 expenses = $1,917 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,106
Total Expenses
$5,023
Mortgage P&I
107%
$3,337
Property Taxes
21%
$657
Home Insurance
7%
$222
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0