Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.27% first-year return on $132k initial cash invested.
-21.27%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$1,760
Rent
-$2,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,760 income − $4,096 expenses = $2,336 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$4,096
Mortgage P&I
179%
$3,142
Property Taxes
13%
$221
Home Insurance
13%
$233
HOA
2%
$42
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0