Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.91% first-year return on $134k initial cash invested.
-11.91%
Cash On Cash
3.65%
Cap Rate
0.63
DSCR
$3,776
Rent
-$1,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,776 income − $5,109 expenses = $1,333 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,396
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,776
Total Expenses
$5,109
Mortgage P&I
82%
$3,087
Property Taxes
17%
$648
Home Insurance
6%
$241
HOA
4%
$150
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0