Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.85% first-year return on $133k initial cash invested.
-11.85%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$3,893
Rent
-$1,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,893 income − $5,208 expenses = $1,315 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,339
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,893
Total Expenses
$5,208
Mortgage P&I
81%
$3,150
Property Taxes
21%
$818
Home Insurance
6%
$227
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0