Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.41% first-year return on $132k initial cash invested.
-6.41%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$4,322
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,322 income − $5,028 expenses = $706 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,298
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,322
Total Expenses
$5,028
Mortgage P&I
72%
$3,110
Property Taxes
13%
$569
Home Insurance
5%
$226
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0