Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.97% first-year return on $133k initial cash invested.
-7.97%
Cash On Cash
4.83%
Cap Rate
0.79
DSCR
$4,224
Rent
-$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,224 income − $5,106 expenses = $882 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,327
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,224
Total Expenses
$5,106
Mortgage P&I
76%
$3,215
Property Taxes
14%
$575
Home Insurance
5%
$219
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0