Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.29% first-year return on $132k initial cash invested.
-15.29%
Cash On Cash
3.76%
Cap Rate
0.57
DSCR
$3,453
Rent
-$1,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,453 income − $5,131 expenses = $1,678 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$125k
Closing costs
1%
$6,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,453
Total Expenses
$5,131
Mortgage P&I
100%
$3,467
Property Taxes
16%
$546
Home Insurance
6%
$220
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0