Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.35% first-year return on $132k initial cash invested.
-12.35%
Cash On Cash
3.39%
Cap Rate
0.59
DSCR
$2,959
Rent
-$1,361
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,295
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,959
Total Expenses
$4,320
Mortgage P&I
101%
$2,993
Property Taxes
13%
$382
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0