Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.33% first-year return on $134k initial cash invested.
-20.33%
Cash On Cash
2.5%
Cap Rate
0.39
DSCR
$3,057
Rent
-$2,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,057 income − $5,334 expenses = $2,277 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,057
Total Expenses
$5,334
Mortgage P&I
113%
$3,458
Property Taxes
28%
$857
Home Insurance
7%
$224
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0