Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.42% first-year return on $132k initial cash invested.
-18.42%
Cash On Cash
2.88%
Cap Rate
0.44
DSCR
$2,563
Rent
-$2,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,563 income − $4,594 expenses = $2,031 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,563
Total Expenses
$4,594
Mortgage P&I
133%
$3,414
Property Taxes
11%
$294
Home Insurance
9%
$220
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0