Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.79% first-year return on $132k initial cash invested.
-25.79%
Cash On Cash
1.23%
Cap Rate
0.19
DSCR
$2,600
Rent
-$2,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $5,437 expenses = $2,837 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,287
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,600
Total Expenses
$5,437
Mortgage P&I
129%
$3,354
Property Taxes
45%
$1,157
Home Insurance
9%
$224
HOA
1%
$26
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0