Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.04% first-year return on $134k initial cash invested.
-15.04%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$3,144
Rent
-$1,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,144 income − $4,827 expenses = $1,683 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,394
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,144
Total Expenses
$4,827
Mortgage P&I
103%
$3,239
Property Taxes
18%
$572
Home Insurance
6%
$199
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0