Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.22% first-year return on $132k initial cash invested.
-9.22%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$3,714
Rent
-$1,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,714 income − $4,726 expenses = $1,012 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%
$6,271
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,714
Total Expenses
$4,726
Mortgage P&I
85%
$3,165
Property Taxes
10%
$376
Home Insurance
6%
$219
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0