Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.93% first-year return on $132k initial cash invested.
-23.93%
Cash On Cash
1.47%
Cap Rate
0.23
DSCR
$2,004
Rent
-$2,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,004 income − $4,646 expenses = $2,642 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,308
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,004
Total Expenses
$4,646
Mortgage P&I
165%
$3,313
Property Taxes
29%
$585
Home Insurance
11%
$228
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0