Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.79% first-year return on $132k initial cash invested.
-11.79%
Cash On Cash
4.53%
Cap Rate
0.69
DSCR
$4,356
Rent
-$1,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,356 income − $5,651 expenses = $1,295 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,276
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,356
Total Expenses
$5,651
Mortgage P&I
79%
$3,446
Property Taxes
20%
$852
Home Insurance
5%
$220
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0