Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.26% first-year return on $134k initial cash invested.
-20.26%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$2,930
Rent
-$2,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $5,200 expenses = $2,270 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,402
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,930
Total Expenses
$5,200
Mortgage P&I
109%
$3,180
Property Taxes
17%
$508
Home Insurance
8%
$233
HOA
18%
$518
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0