Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.48% first-year return on $133k initial cash invested.
-14.48%
Cash On Cash
3.72%
Cap Rate
0.58
DSCR
$3,653
Rent
-$1,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,653 income − $5,253 expenses = $1,600 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$126k
Closing costs
1%
$6,313
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,653
Total Expenses
$5,253
Mortgage P&I
92%
$3,376
Property Taxes
14%
$526
Home Insurance
6%
$231
HOA
5%
$170
Property Management
10%
$365
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0