Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.93% first-year return on $133k initial cash invested.
-13.93%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$4,136
Rent
-$1,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,136 income − $5,680 expenses = $1,544 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,335
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,136
Total Expenses
$5,680
Mortgage P&I
78%
$3,207
Property Taxes
25%
$1,038
Home Insurance
6%
$228
HOA
3%
$131
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0