Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.76% first-year return on $132k initial cash invested.
-16.76%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$2,415
Rent
-$1,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $4,255 expenses = $1,840 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$125k
Closing costs
1%
$6,273
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,415
Total Expenses
$4,255
Mortgage P&I
131%
$3,175
Property Taxes
9%
$220
Home Insurance
10%
$231
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0