Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.61% first-year return on $133k initial cash invested.
-16.61%
Cash On Cash
3.08%
Cap Rate
0.49
DSCR
$3,237
Rent
-$1,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,237 income − $5,075 expenses = $1,838 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,325
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,237
Total Expenses
$5,075
Mortgage P&I
102%
$3,298
Property Taxes
21%
$690
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0