Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.48% first-year return on $134k initial cash invested.
-18.48%
Cash On Cash
2.95%
Cap Rate
0.45
DSCR
$3,335
Rent
-$2,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,335 income − $5,396 expenses = $2,061 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,373
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,335
Total Expenses
$5,396
Mortgage P&I
104%
$3,462
Property Taxes
24%
$787
Home Insurance
7%
$229
HOA
2%
$50
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0