Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.6% first-year return on $132k initial cash invested.
-18.6%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$3,059
Rent
-$2,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,059 income − $5,098 expenses = $2,039 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$125k
Closing costs
1%
$6,265
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,059
Total Expenses
$5,098
Mortgage P&I
102%
$3,130
Property Taxes
26%
$795
Home Insurance
7%
$217
HOA
5%
$160
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0