Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.22% first-year return on $132k initial cash invested.
-21.22%
Cash On Cash
2.07%
Cap Rate
0.33
DSCR
$2,610
Rent
-$2,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,610 income − $4,940 expenses = $2,330 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,610
Total Expenses
$4,940
Mortgage P&I
126%
$3,280
Property Taxes
28%
$732
Home Insurance
9%
$228
HOA
1%
$22
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$157
Maintenance
5%
$130
Other
0%
$0