Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.25% first-year return on $134k initial cash invested.
-20.25%
Cash On Cash
2.11%
Cap Rate
0.34
DSCR
$2,194
Rent
-$2,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $4,462 expenses = $2,268 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,194
Total Expenses
$4,462
Mortgage P&I
150%
$3,284
Property Taxes
17%
$383
Home Insurance
10%
$224
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0