Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.4% first-year return on $133k initial cash invested.
-14.4%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$3,751
Rent
-$1,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,751 income − $5,350 expenses = $1,599 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,347
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,751
Total Expenses
$5,350
Mortgage P&I
85%
$3,189
Property Taxes
26%
$957
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0