Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.11% first-year return on $134k initial cash invested.
-21.11%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$2,558
Rent
-$2,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $4,907 expenses = $2,349 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,358
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,558
Total Expenses
$4,907
Mortgage P&I
125%
$3,210
Property Taxes
30%
$772
Home Insurance
8%
$210
HOA
2%
$50
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0