Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.71% first-year return on $132k initial cash invested.
-18.71%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$2,724
Rent
-$2,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $4,787 expenses = $2,063 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%
$6,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,724
Total Expenses
$4,787
Mortgage P&I
117%
$3,196
Property Taxes
24%
$656
Home Insurance
8%
$220
HOA
0%
$8
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0