Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.33% first-year return on $132k initial cash invested.
-7.33%
Cash On Cash
4.72%
Cap Rate
0.81
DSCR
$4,347
Rent
-$807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,347
Total Expenses
$5,154
Mortgage P&I
70%
$3,064
Property Taxes
17%
$734
Home Insurance
5%
$226
HOA
0%
$0
Property Management
10%
$435
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0