Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.81% first-year return on $132k initial cash invested.
-26.81%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$1,991
Rent
-$2,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$6,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,991
Total Expenses
$4,947
Mortgage P&I
161%
$3,205
Property Taxes
50%
$1,004
Home Insurance
11%
$220
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0