Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.89% first-year return on $133k initial cash invested.
-9.89%
Cash On Cash
4.43%
Cap Rate
0.71
DSCR
$3,284
Rent
-$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,284 income − $4,378 expenses = $1,094 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$126k
Closing costs
1%
$6,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,284
Total Expenses
$4,378
Mortgage P&I
99%
$3,263
Property Taxes
0%
$3
Home Insurance
7%
$221
HOA
1%
$38
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0