Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.78% first-year return on $133k initial cash invested.
-23.78%
Cash On Cash
1.78%
Cap Rate
0.27
DSCR
$2,056
Rent
-$2,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,056 income − $4,687 expenses = $2,631 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$126k
Closing costs
1%
$6,321
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,056
Total Expenses
$4,687
Mortgage P&I
169%
$3,467
Property Taxes
22%
$457
Home Insurance
11%
$228
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0