Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.6% first-year return on $132k initial cash invested.
-11.6%
Cash On Cash
3.97%
Cap Rate
0.65
DSCR
$3,604
Rent
-$1,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,604 income − $4,876 expenses = $1,272 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$125k
Closing costs
1%
$6,265
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,604
Total Expenses
$4,876
Mortgage P&I
88%
$3,164
Property Taxes
5%
$191
Home Insurance
6%
$219
HOA
10%
$366
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0