Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.56% first-year return on $132k initial cash invested.
-15.56%
Cash On Cash
3.16%
Cap Rate
0.51
DSCR
$2,944
Rent
-$1,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,944 income − $4,659 expenses = $1,715 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,944
Total Expenses
$4,659
Mortgage P&I
110%
$3,229
Property Taxes
15%
$445
Home Insurance
7%
$220
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0