Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.04% first-year return on $132k initial cash invested.
-22.04%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$1,409
Rent
-$2,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,409 income − $3,838 expenses = $2,429 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,409
Total Expenses
$3,838
Mortgage P&I
226%
$3,190
Property Taxes
4%
$54
Home Insurance
16%
$220
HOA
1%
$8
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0