Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.29% first-year return on $134k initial cash invested.
-10.29%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$3,656
Rent
-$1,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,656 income − $4,801 expenses = $1,145 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,656
Total Expenses
$4,801
Mortgage P&I
86%
$3,152
Property Taxes
13%
$470
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0