Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.78% first-year return on $135k initial cash invested.
-10.78%
Cash On Cash
4.08%
Cap Rate
0.68
DSCR
$3,424
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $4,635 expenses = $1,211 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%
$6,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,424
Total Expenses
$4,635
Mortgage P&I
94%
$3,222
Property Taxes
9%
$297
Home Insurance
7%
$227
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0