Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.07% first-year return on $135k initial cash invested.
-11.07%
Cash On Cash
4.58%
Cap Rate
0.7
DSCR
$3,936
Rent
-$1,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,936 income − $5,183 expenses = $1,247 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,438
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,936
Total Expenses
$5,183
Mortgage P&I
89%
$3,509
Property Taxes
8%
$327
Home Insurance
6%
$238
HOA
2%
$85
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0