Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.29% first-year return on $134k initial cash invested.
-16.29%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$3,085
Rent
-$1,819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,085 income − $4,904 expenses = $1,819 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,085
Total Expenses
$4,904
Mortgage P&I
106%
$3,256
Property Taxes
20%
$623
Home Insurance
7%
$224
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0