Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.24% first-year return on $132k initial cash invested.
-20.24%
Cash On Cash
2.3%
Cap Rate
0.36
DSCR
$2,579
Rent
-$2,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,579 income − $4,806 expenses = $2,227 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,286
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,579
Total Expenses
$4,806
Mortgage P&I
128%
$3,301
Property Taxes
24%
$614
Home Insurance
9%
$220
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0