Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.88% first-year return on $132k initial cash invested.
-13.88%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$2,646
Rent
-$1,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,646 income − $4,167 expenses = $1,521 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,646
Total Expenses
$4,167
Mortgage P&I
117%
$3,106
Property Taxes
5%
$145
Home Insurance
9%
$228
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0