Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.42% first-year return on $132k initial cash invested.
-15.42%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$2,699
Rent
-$1,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$2,699
Total Expenses
$4,399
Mortgage P&I
116%
$3,143
Property Taxes
12%
$328
Home Insurance
8%
$226
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0