Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.21% first-year return on $134k initial cash invested.
-15.21%
Cash On Cash
3%
Cap Rate
0.51
DSCR
$3,038
Rent
-$1,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,038 income − $4,741 expenses = $1,703 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,397
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,038
Total Expenses
$4,741
Mortgage P&I
104%
$3,151
Property Taxes
19%
$571
Home Insurance
8%
$229
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0