Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.97% first-year return on $132k initial cash invested.
-15.97%
Cash On Cash
3.56%
Cap Rate
0.54
DSCR
$3,409
Rent
-$1,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,409 income − $5,168 expenses = $1,759 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,292
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,409
Total Expenses
$5,168
Mortgage P&I
101%
$3,454
Property Taxes
17%
$570
Home Insurance
7%
$224
HOA
1%
$34
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$205
Maintenance
5%
$170
Other
0%
$0