Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.78% first-year return on $133k initial cash invested.
-9.78%
Cash On Cash
4.68%
Cap Rate
0.74
DSCR
$4,248
Rent
-$1,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,248 income − $5,328 expenses = $1,080 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$126k
Closing costs
1%
$6,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,248
Total Expenses
$5,328
Mortgage P&I
78%
$3,330
Property Taxes
16%
$667
Home Insurance
5%
$227
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0