Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.77% first-year return on $132k initial cash invested.
-18.77%
Cash On Cash
2.83%
Cap Rate
0.43
DSCR
$2,272
Rent
-$2,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $4,341 expenses = $2,069 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,272
Total Expenses
$4,341
Mortgage P&I
151%
$3,438
Property Taxes
4%
$92
Home Insurance
10%
$220
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0