Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.96% first-year return on $134k initial cash invested.
-18.96%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$2,402
Rent
-$2,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $4,525 expenses = $2,123 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,402
Total Expenses
$4,525
Mortgage P&I
134%
$3,224
Property Taxes
19%
$453
Home Insurance
9%
$224
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0