Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.5% first-year return on $134k initial cash invested.
-13.5%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$3,171
Rent
-$1,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,171 income − $4,674 expenses = $1,503 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,171
Total Expenses
$4,674
Mortgage P&I
100%
$3,180
Property Taxes
14%
$441
Home Insurance
7%
$228
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0