Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.99% first-year return on $133k initial cash invested.
-15.99%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$2,770
Rent
-$1,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $4,541 expenses = $1,771 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,770
Total Expenses
$4,541
Mortgage P&I
115%
$3,173
Property Taxes
15%
$423
Home Insurance
8%
$226
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0