Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.74% first-year return on $133k initial cash invested.
-21.74%
Cash On Cash
2.25%
Cap Rate
0.34
DSCR
$2,133
Rent
-$2,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,133 income − $4,548 expenses = $2,415 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,133
Total Expenses
$4,548
Mortgage P&I
164%
$3,496
Property Taxes
13%
$275
Home Insurance
10%
$222
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0