Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.18% first-year return on $135k initial cash invested.
-10.18%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$3,772
Rent
-$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,772 income − $4,919 expenses = $1,147 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,441
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,772
Total Expenses
$4,919
Mortgage P&I
85%
$3,222
Property Taxes
13%
$489
Home Insurance
6%
$227
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0