Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.91% first-year return on $132k initial cash invested.
-7.91%
Cash On Cash
4.34%
Cap Rate
0.77
DSCR
$3,662
Rent
-$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,284
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,662
Total Expenses
$4,532
Mortgage P&I
81%
$2,960
Property Taxes
11%
$396
Home Insurance
6%
$224
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0