Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.82% first-year return on $133k initial cash invested.
-9.82%
Cash On Cash
4.88%
Cap Rate
0.74
DSCR
$4,084
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,084 income − $5,172 expenses = $1,088 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,332
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,084
Total Expenses
$5,172
Mortgage P&I
85%
$3,460
Property Taxes
11%
$448
Home Insurance
5%
$203
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0