Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.57% first-year return on $134k initial cash invested.
-10.57%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$3,823
Rent
-$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,823 income − $5,001 expenses = $1,178 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,823
Total Expenses
$5,001
Mortgage P&I
84%
$3,198
Property Taxes
15%
$590
Home Insurance
6%
$220
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0