Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.42% first-year return on $132k initial cash invested.
-14.42%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$2,697
Rent
-$1,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,697
Total Expenses
$4,287
Mortgage P&I
117%
$3,150
Property Taxes
5%
$138
Home Insurance
8%
$220
HOA
3%
$77
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0