Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.69% first-year return on $134k initial cash invested.
-15.69%
Cash On Cash
3.59%
Cap Rate
0.54
DSCR
$3,075
Rent
-$1,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $4,830 expenses = $1,755 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,075
Total Expenses
$4,830
Mortgage P&I
114%
$3,513
Property Taxes
9%
$286
Home Insurance
8%
$231
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0