Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.67% first-year return on $132k initial cash invested.
-16.67%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$2,775
Rent
-$1,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,775 income − $4,611 expenses = $1,836 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,295
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,775
Total Expenses
$4,611
Mortgage P&I
114%
$3,157
Property Taxes
20%
$550
Home Insurance
5%
$140
HOA
2%
$42
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0