Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.51% first-year return on $132k initial cash invested.
-22.51%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$2,261
Rent
-$2,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,261 income − $4,746 expenses = $2,485 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%
$6,309
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,261
Total Expenses
$4,746
Mortgage P&I
142%
$3,203
Property Taxes
32%
$714
Home Insurance
10%
$233
HOA
0%
$8
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0