Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.55% first-year return on $132k initial cash invested.
-10.55%
Cash On Cash
4.11%
Cap Rate
0.69
DSCR
$3,893
Rent
-$1,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,893 income − $5,055 expenses = $1,162 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,292
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,893
Total Expenses
$5,055
Mortgage P&I
80%
$3,122
Property Taxes
18%
$684
Home Insurance
6%
$236
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0