Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.66% first-year return on $134k initial cash invested.
-20.66%
Cash On Cash
2.22%
Cap Rate
0.35
DSCR
$2,399
Rent
-$2,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,399 income − $4,709 expenses = $2,310 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,399
Total Expenses
$4,709
Mortgage P&I
141%
$3,374
Property Taxes
12%
$292
Home Insurance
10%
$233
HOA
8%
$186
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0