Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.9% first-year return on $132k initial cash invested.
-19.9%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$1,854
Rent
-$2,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,854 income − $4,043 expenses = $2,189 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,285
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,854
Total Expenses
$4,043
Mortgage P&I
169%
$3,139
Property Taxes
10%
$189
Home Insurance
13%
$233
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0