Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.98% first-year return on $132k initial cash invested.
-15.98%
Cash On Cash
3.03%
Cap Rate
0.49
DSCR
$2,756
Rent
-$1,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $4,519 expenses = $1,763 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,303
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,756
Total Expenses
$4,519
Mortgage P&I
117%
$3,214
Property Taxes
6%
$167
Home Insurance
8%
$226
HOA
7%
$195
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0