Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.34% first-year return on $134k initial cash invested.
-13.34%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$3,416
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,416 income − $4,902 expenses = $1,486 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,367
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,416
Total Expenses
$4,902
Mortgage P&I
92%
$3,143
Property Taxes
19%
$643
Home Insurance
7%
$227
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0