Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.85% first-year return on $132k initial cash invested.
-5.85%
Cash On Cash
5.32%
Cap Rate
0.86
DSCR
$3,980
Rent
-$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,980 income − $4,625 expenses = $645 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,297
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,980
Total Expenses
$4,625
Mortgage P&I
81%
$3,237
Property Taxes
2%
$99
Home Insurance
6%
$254
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0