Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.63% first-year return on $133k initial cash invested.
-12.63%
Cash On Cash
3.83%
Cap Rate
0.62
DSCR
$3,375
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,375 income − $4,779 expenses = $1,404 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,353
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,375
Total Expenses
$4,779
Mortgage P&I
97%
$3,263
Property Taxes
12%
$412
Home Insurance
7%
$226
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$202
Maintenance
5%
$169
Other
0%
$0