Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.28% first-year return on $133k initial cash invested.
-13.28%
Cash On Cash
3.43%
Cap Rate
0.58
DSCR
$3,508
Rent
-$1,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,508 income − $4,976 expenses = $1,468 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$126k
Closing costs
1%
$6,316
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,508
Total Expenses
$4,976
Mortgage P&I
88%
$3,097
Property Taxes
21%
$744
Home Insurance
6%
$224
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0