Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.55% first-year return on $134k initial cash invested.
-19.55%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$2,487
Rent
-$2,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,487 income − $4,663 expenses = $2,176 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,487
Total Expenses
$4,663
Mortgage P&I
128%
$3,194
Property Taxes
16%
$401
Home Insurance
9%
$227
HOA
8%
$195
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0