Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.92% first-year return on $132k initial cash invested.
-15.92%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$2,398
Rent
-$1,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,398 income − $4,152 expenses = $1,754 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,294
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,398
Total Expenses
$4,152
Mortgage P&I
132%
$3,158
Property Taxes
6%
$150
Home Insurance
9%
$220
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0