Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.45% first-year return on $135k initial cash invested.
-11.45%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$3,641
Rent
-$1,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,641 income − $4,929 expenses = $1,288 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,426
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,641
Total Expenses
$4,929
Mortgage P&I
88%
$3,187
Property Taxes
15%
$537
Home Insurance
6%
$233
HOA
1%
$26
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0