Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.21% first-year return on $132k initial cash invested.
-14.21%
Cash On Cash
3.95%
Cap Rate
0.6
DSCR
$3,458
Rent
-$1,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,458 income − $5,026 expenses = $1,568 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,307
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,458
Total Expenses
$5,026
Mortgage P&I
100%
$3,469
Property Taxes
10%
$360
Home Insurance
7%
$228
HOA
2%
$70
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0