Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.79% first-year return on $133k initial cash invested.
-9.79%
Cash On Cash
4.29%
Cap Rate
0.72
DSCR
$4,079
Rent
-$1,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$126k
Closing costs
1%
$6,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,079
Total Expenses
$5,162
Mortgage P&I
77%
$3,137
Property Taxes
12%
$470
Home Insurance
5%
$217
HOA
7%
$277
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0