Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.53% first-year return on $132k initial cash invested.
-19.53%
Cash On Cash
2.45%
Cap Rate
0.39
DSCR
$2,622
Rent
-$2,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $4,767 expenses = $2,145 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,622
Total Expenses
$4,767
Mortgage P&I
126%
$3,297
Property Taxes
21%
$562
Home Insurance
9%
$227
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0