Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.44% first-year return on $134k initial cash invested.
-24.44%
Cash On Cash
1.25%
Cap Rate
0.2
DSCR
$1,297
Rent
-$2,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,297 income − $4,034 expenses = $2,737 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,297
Total Expenses
$4,034
Mortgage P&I
257%
$3,336
Property Taxes
10%
$136
Home Insurance
17%
$224
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0