Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.68% first-year return on $133k initial cash invested.
-15.68%
Cash On Cash
3.18%
Cap Rate
0.52
DSCR
$3,300
Rent
-$1,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,300 income − $5,039 expenses = $1,739 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,300
Total Expenses
$5,039
Mortgage P&I
99%
$3,254
Property Taxes
17%
$574
Home Insurance
7%
$228
HOA
4%
$125
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0