Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.31% first-year return on $134k initial cash invested.
-14.31%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$2,776
Rent
-$1,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $4,376 expenses = $1,600 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,776
Total Expenses
$4,376
Mortgage P&I
117%
$3,254
Property Taxes
6%
$163
Home Insurance
8%
$228
HOA
0%
$8
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0