Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.66% first-year return on $134k initial cash invested.
-13.66%
Cash On Cash
4.41%
Cap Rate
0.64
DSCR
$4,192
Rent
-$1,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,192 income − $5,719 expenses = $1,527 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,192
Total Expenses
$5,719
Mortgage P&I
87%
$3,664
Property Taxes
17%
$702
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0