Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.89% first-year return on $133k initial cash invested.
-15.89%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$2,924
Rent
-$1,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $4,689 expenses = $1,765 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,347
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,924
Total Expenses
$4,689
Mortgage P&I
109%
$3,175
Property Taxes
18%
$527
Home Insurance
8%
$228
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0