Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.3% first-year return on $132k initial cash invested.
-21.3%
Cash On Cash
2.14%
Cap Rate
0.34
DSCR
$3,023
Rent
-$2,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,023 income − $5,371 expenses = $2,348 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,023
Total Expenses
$5,371
Mortgage P&I
110%
$3,320
Property Taxes
35%
$1,046
Home Insurance
7%
$220
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0