Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.79% first-year return on $133k initial cash invested.
-14.79%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$2,802
Rent
-$1,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,802 income − $4,442 expenses = $1,640 out of pocket
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,802
Total Expenses
$4,442
Mortgage P&I
115%
$3,223
Property Taxes
10%
$267
Home Insurance
8%
$224
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0