Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12% first-year return on $133k initial cash invested.
-12%
Cash On Cash
4.07%
Cap Rate
0.65
DSCR
$3,698
Rent
-$1,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,698 income − $5,029 expenses = $1,331 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,698
Total Expenses
$5,029
Mortgage P&I
89%
$3,294
Property Taxes
15%
$553
Home Insurance
6%
$220
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0