Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.78% first-year return on $132k initial cash invested.
-21.78%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$1,993
Rent
-$2,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,993 income − $4,384 expenses = $2,391 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$125k
Closing costs
1%
$6,274
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,993
Total Expenses
$4,384
Mortgage P&I
161%
$3,206
Property Taxes
22%
$431
Home Insurance
11%
$228
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0