Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.79% first-year return on $133k initial cash invested.
-19.79%
Cash On Cash
2.73%
Cap Rate
0.41
DSCR
$3,071
Rent
-$2,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,071 income − $5,269 expenses = $2,198 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,071
Total Expenses
$5,269
Mortgage P&I
114%
$3,486
Property Taxes
15%
$467
Home Insurance
7%
$227
HOA
9%
$290
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0