Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.52% first-year return on $134k initial cash invested.
-15.52%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$2,849
Rent
-$1,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,849 income − $4,580 expenses = $1,731 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,372
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,849
Total Expenses
$4,580
Mortgage P&I
113%
$3,214
Property Taxes
14%
$398
Home Insurance
8%
$228
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0