Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.91% first-year return on $134k initial cash invested.
-9.91%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$3,295
Rent
-$1,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,295 income − $4,404 expenses = $1,109 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,295
Total Expenses
$4,404
Mortgage P&I
96%
$3,167
Property Taxes
4%
$125
Home Insurance
8%
$254
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0