Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.79% first-year return on $134k initial cash invested.
-10.79%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$4,207
Rent
-$1,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,207 income − $5,416 expenses = $1,209 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,207
Total Expenses
$5,416
Mortgage P&I
76%
$3,210
Property Taxes
15%
$629
Home Insurance
5%
$224
HOA
6%
$260
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0