Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.13% first-year return on $133k initial cash invested.
-14.13%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$3,111
Rent
-$1,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,111 income − $4,672 expenses = $1,561 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$126k
Closing costs
1%
$6,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,111
Total Expenses
$4,672
Mortgage P&I
102%
$3,174
Property Taxes
15%
$460
Home Insurance
7%
$228
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0