Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.48% first-year return on $132k initial cash invested.
-17.48%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$2,801
Rent
-$1,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,801 income − $4,720 expenses = $1,919 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,801
Total Expenses
$4,720
Mortgage P&I
111%
$3,106
Property Taxes
24%
$662
Home Insurance
8%
$224
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0