Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.98% first-year return on $134k initial cash invested.
-25.98%
Cash On Cash
1.3%
Cap Rate
0.2
DSCR
$2,173
Rent
-$2,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $5,084 expenses = $2,911 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,403
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,173
Total Expenses
$5,084
Mortgage P&I
161%
$3,494
Property Taxes
37%
$794
Home Insurance
11%
$231
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0