Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.84% first-year return on $133k initial cash invested.
-10.84%
Cash On Cash
4.15%
Cap Rate
0.68
DSCR
$3,580
Rent
-$1,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,580 income − $4,785 expenses = $1,205 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,580
Total Expenses
$4,785
Mortgage P&I
90%
$3,221
Property Taxes
11%
$411
Home Insurance
6%
$222
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0