Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.88% first-year return on $134k initial cash invested.
-4.88%
Cash On Cash
5.33%
Cap Rate
0.9
DSCR
$4,752
Rent
-$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,752 income − $5,295 expenses = $543 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,752
Total Expenses
$5,295
Mortgage P&I
66%
$3,132
Property Taxes
8%
$360
Home Insurance
5%
$234
HOA
7%
$333
Property Management
10%
$475
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0