Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.17% first-year return on $132k initial cash invested.
-22.17%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$2,401
Rent
-$2,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,401 income − $4,841 expenses = $2,440 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,401
Total Expenses
$4,841
Mortgage P&I
135%
$3,233
Property Taxes
30%
$731
Home Insurance
9%
$220
HOA
1%
$33
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0