Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.1% first-year return on $133k initial cash invested.
-19.1%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$2,656
Rent
-$2,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,656 income − $4,772 expenses = $2,116 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,656
Total Expenses
$4,772
Mortgage P&I
121%
$3,210
Property Taxes
24%
$640
Home Insurance
9%
$231
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0