Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.51% first-year return on $133k initial cash invested.
-7.51%
Cash On Cash
4.63%
Cap Rate
0.79
DSCR
$3,568
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,344
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,568
Total Expenses
$4,402
Mortgage P&I
87%
$3,104
Property Taxes
3%
$99
Home Insurance
6%
$228
HOA
1%
$44
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0