Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.63% first-year return on $133k initial cash invested.
-16.63%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$2,819
Rent
-$1,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,819 income − $4,657 expenses = $1,838 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$126k
Closing costs
1%
$6,316
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,819
Total Expenses
$4,657
Mortgage P&I
113%
$3,198
Property Taxes
18%
$498
Home Insurance
8%
$228
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0