Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.57% first-year return on $133k initial cash invested.
-27.57%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$1,163
Rent
-$3,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,163 income − $4,225 expenses = $3,062 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,347
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,163
Total Expenses
$4,225
Mortgage P&I
280%
$3,259
Property Taxes
20%
$238
Home Insurance
19%
$226
HOA
17%
$200
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0