Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.19% first-year return on $132k initial cash invested.
-15.19%
Cash On Cash
3.1%
Cap Rate
0.51
DSCR
$2,615
Rent
-$1,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,615 income − $4,289 expenses = $1,674 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
$2,615
Total Expenses
$4,289
Mortgage P&I
121%
$3,168
Property Taxes
8%
$220
Home Insurance
8%
$220
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0