Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.37% first-year return on $134k initial cash invested.
-23.37%
Cash On Cash
1.98%
Cap Rate
0.3
DSCR
$2,343
Rent
-$2,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $4,962 expenses = $2,619 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,403
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,343
Total Expenses
$4,962
Mortgage P&I
152%
$3,556
Property Taxes
24%
$569
Home Insurance
10%
$228
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0