Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.07% first-year return on $134k initial cash invested.
-17.07%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$3,077
Rent
-$1,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,077 income − $4,980 expenses = $1,903 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,077
Total Expenses
$4,980
Mortgage P&I
105%
$3,237
Property Taxes
23%
$719
Home Insurance
7%
$223
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0