Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.46% first-year return on $132k initial cash invested.
-11.46%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$3,862
Rent
-$1,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,862 income − $5,126 expenses = $1,264 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,862
Total Expenses
$5,126
Mortgage P&I
81%
$3,110
Property Taxes
15%
$592
Home Insurance
6%
$220
HOA
5%
$200
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0