Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.18% first-year return on $132k initial cash invested.
-18.18%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$2,823
Rent
-$2,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $4,828 expenses = $2,005 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,302
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,823
Total Expenses
$4,828
Mortgage P&I
111%
$3,121
Property Taxes
27%
$760
Home Insurance
8%
$214
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0