Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.96% first-year return on $132k initial cash invested.
-13.96%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$2,864
Rent
-$1,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,864 income − $4,402 expenses = $1,538 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,296
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,864
Total Expenses
$4,402
Mortgage P&I
108%
$3,089
Property Taxes
11%
$304
Home Insurance
8%
$215
HOA
2%
$50
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0