Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.41% first-year return on $132k initial cash invested.
-19.41%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$2,775
Rent
-$2,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,775 income − $4,915 expenses = $2,140 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,775
Total Expenses
$4,915
Mortgage P&I
113%
$3,149
Property Taxes
18%
$502
Home Insurance
8%
$220
HOA
12%
$322
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0