Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.91% first-year return on $132k initial cash invested.
-10.91%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$4,103
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,103 income − $5,306 expenses = $1,203 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,103
Total Expenses
$5,306
Mortgage P&I
77%
$3,160
Property Taxes
15%
$620
Home Insurance
5%
$220
HOA
6%
$240
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0