Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.12% first-year return on $132k initial cash invested.
-18.12%
Cash On Cash
3.08%
Cap Rate
0.46
DSCR
$2,641
Rent
-$1,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,641 income − $4,636 expenses = $1,995 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,293
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,641
Total Expenses
$4,636
Mortgage P&I
132%
$3,477
Property Taxes
9%
$246
Home Insurance
9%
$227
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0