Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.94% first-year return on $133k initial cash invested.
-9.94%
Cash On Cash
4.13%
Cap Rate
0.7
DSCR
$3,753
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,753
Total Expenses
$4,857
Mortgage P&I
83%
$3,102
Property Taxes
14%
$543
Home Insurance
6%
$236
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0