Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.71% first-year return on $133k initial cash invested.
-15.71%
Cash On Cash
3.31%
Cap Rate
0.52
DSCR
$2,834
Rent
-$1,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,834 income − $4,580 expenses = $1,746 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,834
Total Expenses
$4,580
Mortgage P&I
118%
$3,355
Property Taxes
9%
$251
Home Insurance
8%
$222
HOA
1%
$15
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0