Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.81% first-year return on $132k initial cash invested.
-11.81%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$4,712
Rent
-$1,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,712 income − $6,015 expenses = $1,303 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,302
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,712
Total Expenses
$6,015
Mortgage P&I
68%
$3,200
Property Taxes
29%
$1,355
Home Insurance
5%
$234
HOA
0%
$0
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0