Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.16% first-year return on $134k initial cash invested.
-21.16%
Cash On Cash
1.87%
Cap Rate
0.3
DSCR
$1,904
Rent
-$2,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,904 income − $4,274 expenses = $2,370 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,904
Total Expenses
$4,274
Mortgage P&I
172%
$3,270
Property Taxes
15%
$282
Home Insurance
12%
$228
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0