Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.76% first-year return on $134k initial cash invested.
-11.76%
Cash On Cash
4.02%
Cap Rate
0.66
DSCR
$3,910
Rent
-$1,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,910 income − $5,224 expenses = $1,314 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,910
Total Expenses
$5,224
Mortgage P&I
83%
$3,259
Property Taxes
18%
$719
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$391
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0