Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.25% first-year return on $132k initial cash invested.
-16.25%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$2,866
Rent
-$1,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,866 income − $4,658 expenses = $1,792 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,866
Total Expenses
$4,658
Mortgage P&I
111%
$3,189
Property Taxes
17%
$498
Home Insurance
8%
$226
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0