Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.51% first-year return on $131k initial cash invested.
-20.51%
Cash On Cash
2.38%
Cap Rate
0.37
DSCR
$2,744
Rent
-$2,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $4,987 expenses = $2,243 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,744
Total Expenses
$4,987
Mortgage P&I
122%
$3,347
Property Taxes
17%
$463
Home Insurance
8%
$219
HOA
9%
$245
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0