Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.35% first-year return on $132k initial cash invested.
-19.35%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$2,059
Rent
-$2,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,059 income − $4,192 expenses = $2,133 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,059
Total Expenses
$4,192
Mortgage P&I
153%
$3,148
Property Taxes
14%
$288
Home Insurance
11%
$220
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0