Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.06% first-year return on $133k initial cash invested.
-12.06%
Cash On Cash
3.97%
Cap Rate
0.65
DSCR
$4,073
Rent
-$1,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,073 income − $5,410 expenses = $1,337 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,073
Total Expenses
$5,410
Mortgage P&I
79%
$3,231
Property Taxes
22%
$896
Home Insurance
6%
$224
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0