Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.94% first-year return on $132k initial cash invested.
-20.94%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$2,295
Rent
-$2,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $4,598 expenses = $2,303 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,285
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,295
Total Expenses
$4,598
Mortgage P&I
139%
$3,198
Property Taxes
25%
$566
Home Insurance
10%
$236
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0