Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.34% first-year return on $133k initial cash invested.
-18.34%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$2,775
Rent
-$2,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,775 income − $4,813 expenses = $2,038 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,775
Total Expenses
$4,813
Mortgage P&I
115%
$3,183
Property Taxes
19%
$518
Home Insurance
8%
$222
HOA
6%
$168
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0