Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.59% first-year return on $135k initial cash invested.
-12.59%
Cash On Cash
4.01%
Cap Rate
0.64
DSCR
$4,125
Rent
-$1,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,125 income − $5,539 expenses = $1,414 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,125
Total Expenses
$5,539
Mortgage P&I
81%
$3,352
Property Taxes
21%
$881
Home Insurance
6%
$234
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0