Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.78% first-year return on $133k initial cash invested.
-9.78%
Cash On Cash
4.13%
Cap Rate
0.71
DSCR
$4,088
Rent
-$1,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,352
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,088
Total Expenses
$5,175
Mortgage P&I
75%
$3,070
Property Taxes
14%
$562
Home Insurance
6%
$226
HOA
6%
$255
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0