Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.63% first-year return on $134k initial cash invested.
-10.63%
Cash On Cash
4.27%
Cap Rate
0.69
DSCR
$3,555
Rent
-$1,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,555 income − $4,746 expenses = $1,191 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,555
Total Expenses
$4,746
Mortgage P&I
93%
$3,289
Property Taxes
9%
$308
Home Insurance
6%
$224
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0