Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.8% first-year return on $134k initial cash invested.
-17.8%
Cash On Cash
3.15%
Cap Rate
0.48
DSCR
$2,933
Rent
-$1,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,933 income − $4,919 expenses = $1,986 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,933
Total Expenses
$4,919
Mortgage P&I
120%
$3,510
Property Taxes
14%
$410
Home Insurance
8%
$233
HOA
0%
$3
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0