Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.86% first-year return on $134k initial cash invested.
-16.86%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$2,321
Rent
-$1,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,321 income − $4,202 expenses = $1,881 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%
$6,374
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,321
Total Expenses
$4,202
Mortgage P&I
139%
$3,222
Property Taxes
5%
$125
Home Insurance
11%
$252
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0