Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.43% first-year return on $132k initial cash invested.
-21.43%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$2,217
Rent
-$2,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $4,567 expenses = $2,350 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$125k
Closing costs
1%
$6,266
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,217
Total Expenses
$4,567
Mortgage P&I
140%
$3,103
Property Taxes
30%
$659
Home Insurance
10%
$228
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0