Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21% first-year return on $134k initial cash invested.
-21%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$2,260
Rent
-$2,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,260 income − $4,606 expenses = $2,346 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,384
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$4,606
Mortgage P&I
141%
$3,191
Property Taxes
27%
$600
Home Insurance
10%
$227
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0