Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.79% first-year return on $132k initial cash invested.
-25.79%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$1,263
Rent
-$2,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,263 income − $4,106 expenses = $2,843 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
$1,263
Total Expenses
$4,106
Mortgage P&I
253%
$3,198
Property Taxes
28%
$360
Home Insurance
17%
$220
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0