Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.76% first-year return on $132k initial cash invested.
-20.76%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$2,507
Rent
-$2,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,507 income − $4,788 expenses = $2,281 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,278
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,507
Total Expenses
$4,788
Mortgage P&I
127%
$3,184
Property Taxes
22%
$558
Home Insurance
9%
$231
HOA
7%
$164
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0