Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.14% first-year return on $134k initial cash invested.
-26.14%
Cash On Cash
1.41%
Cap Rate
0.21
DSCR
$2,224
Rent
-$2,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $5,141 expenses = $2,917 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,224
Total Expenses
$5,141
Mortgage P&I
160%
$3,556
Property Taxes
35%
$770
Home Insurance
11%
$238
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0