Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.56% first-year return on $133k initial cash invested.
-22.56%
Cash On Cash
1.97%
Cap Rate
0.3
DSCR
$2,207
Rent
-$2,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,207 income − $4,699 expenses = $2,492 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$126k
Closing costs
1%
$6,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,207
Total Expenses
$4,699
Mortgage P&I
155%
$3,419
Property Taxes
22%
$479
Home Insurance
10%
$228
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0