Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.39% first-year return on $135k initial cash invested.
-11.39%
Cash On Cash
4.21%
Cap Rate
0.67
DSCR
$3,784
Rent
-$1,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,784 income − $5,066 expenses = $1,282 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,429
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,784
Total Expenses
$5,066
Mortgage P&I
89%
$3,350
Property Taxes
13%
$484
Home Insurance
6%
$228
HOA
1%
$21
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0