Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.03% first-year return on $132k initial cash invested.
-16.03%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$2,822
Rent
-$1,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $4,579 expenses = $1,757 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$125k
Closing costs
1%
$6,264
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,822
Total Expenses
$4,579
Mortgage P&I
113%
$3,178
Property Taxes
7%
$202
Home Insurance
8%
$224
HOA
9%
$242
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0