Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.13% first-year return on $134k initial cash invested.
-17.13%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$3,147
Rent
-$1,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,147 income − $5,058 expenses = $1,911 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,373
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,147
Total Expenses
$5,058
Mortgage P&I
103%
$3,252
Property Taxes
20%
$624
Home Insurance
7%
$224
HOA
4%
$140
Property Management
10%
$315
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0