Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.54% first-year return on $134k initial cash invested.
-13.54%
Cash On Cash
3.67%
Cap Rate
0.6
DSCR
$3,735
Rent
-$1,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,735 income − $5,252 expenses = $1,517 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,401
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,735
Total Expenses
$5,252
Mortgage P&I
88%
$3,290
Property Taxes
20%
$754
Home Insurance
6%
$236
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0