Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.53% first-year return on $134k initial cash invested.
-9.53%
Cash On Cash
4.43%
Cap Rate
0.73
DSCR
$3,812
Rent
-$1,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,812 income − $4,873 expenses = $1,061 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,812
Total Expenses
$4,873
Mortgage P&I
84%
$3,215
Property Taxes
11%
$430
Home Insurance
6%
$236
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0