Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.77% first-year return on $132k initial cash invested.
-21.77%
Cash On Cash
2.23%
Cap Rate
0.34
DSCR
$2,463
Rent
-$2,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,463 income − $4,863 expenses = $2,400 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,463
Total Expenses
$4,863
Mortgage P&I
140%
$3,447
Property Taxes
23%
$556
Home Insurance
9%
$220
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0