Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.64% first-year return on $132k initial cash invested.
-14.64%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$2,694
Rent
-$1,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $4,308 expenses = $1,614 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,694
Total Expenses
$4,308
Mortgage P&I
118%
$3,190
Property Taxes
7%
$197
Home Insurance
8%
$220
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0