Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.25% first-year return on $133k initial cash invested.
-12.25%
Cash On Cash
3.98%
Cap Rate
0.65
DSCR
$4,088
Rent
-$1,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,088 income − $5,443 expenses = $1,355 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%
$6,322
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,088
Total Expenses
$5,443
Mortgage P&I
79%
$3,248
Property Taxes
23%
$942
Home Insurance
5%
$191
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0