Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.05% first-year return on $135k initial cash invested.
-10.05%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$3,834
Rent
-$1,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,834 income − $4,964 expenses = $1,130 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,834
Total Expenses
$4,964
Mortgage P&I
84%
$3,215
Property Taxes
14%
$519
Home Insurance
6%
$233
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0