Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.18% first-year return on $134k initial cash invested.
-19.18%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$2,952
Rent
-$2,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,952 income − $5,097 expenses = $2,145 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,952
Total Expenses
$5,097
Mortgage P&I
108%
$3,196
Property Taxes
31%
$902
Home Insurance
8%
$231
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0