Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.64% first-year return on $132k initial cash invested.
-21.64%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$2,796
Rent
-$2,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,796 income − $5,178 expenses = $2,382 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,796
Total Expenses
$5,178
Mortgage P&I
116%
$3,250
Property Taxes
32%
$885
Home Insurance
11%
$315
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0