Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.53% first-year return on $132k initial cash invested.
-14.53%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$2,824
Rent
-$1,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $4,428 expenses = $1,604 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,824
Total Expenses
$4,428
Mortgage P&I
114%
$3,206
Property Taxes
9%
$258
Home Insurance
8%
$228
HOA
0%
$3
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0