Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.13% first-year return on $132k initial cash invested.
-25.13%
Cash On Cash
1.28%
Cap Rate
0.2
DSCR
$2,573
Rent
-$2,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,573 income − $5,344 expenses = $2,771 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,573
Total Expenses
$5,344
Mortgage P&I
129%
$3,315
Property Taxes
42%
$1,083
Home Insurance
9%
$220
HOA
2%
$57
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0