Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.95% first-year return on $134k initial cash invested.
-7.95%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$4,022
Rent
-$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,378
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,022
Total Expenses
$4,909
Mortgage P&I
79%
$3,174
Property Taxes
12%
$470
Home Insurance
5%
$206
HOA
0%
$14
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0