Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.67% first-year return on $134k initial cash invested.
-17.67%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$2,436
Rent
-$1,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $4,415 expenses = $1,979 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%
$6,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,436
Total Expenses
$4,415
Mortgage P&I
130%
$3,168
Property Taxes
13%
$322
Home Insurance
9%
$224
HOA
3%
$67
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0