Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.06% first-year return on $132k initial cash invested.
-11.06%
Cash On Cash
4.05%
Cap Rate
0.67
DSCR
$3,428
Rent
-$1,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,428 income − $4,643 expenses = $1,215 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,428
Total Expenses
$4,643
Mortgage P&I
92%
$3,163
Property Taxes
11%
$362
Home Insurance
7%
$227
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0