Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.59% first-year return on $133k initial cash invested.
-24.59%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$1,219
Rent
-$2,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,219 income − $3,951 expenses = $2,732 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,219
Total Expenses
$3,951
Mortgage P&I
262%
$3,190
Property Taxes
18%
$222
Home Insurance
18%
$222
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0