Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.42% first-year return on $135k initial cash invested.
-11.42%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$3,765
Rent
-$1,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,765 income − $5,047 expenses = $1,282 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,765
Total Expenses
$5,047
Mortgage P&I
86%
$3,227
Property Taxes
16%
$614
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0