Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.15% first-year return on $134k initial cash invested.
-11.15%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$4,302
Rent
-$1,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,302 income − $5,551 expenses = $1,249 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,302
Total Expenses
$5,551
Mortgage P&I
75%
$3,238
Property Taxes
22%
$967
Home Insurance
5%
$228
HOA
0%
$0
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0