Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.42% first-year return on $131k initial cash invested.
-9.42%
Cash On Cash
4.31%
Cap Rate
0.73
DSCR
$3,752
Rent
-$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,752 income − $4,779 expenses = $1,027 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,229
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,752
Total Expenses
$4,779
Mortgage P&I
82%
$3,078
Property Taxes
13%
$501
Home Insurance
6%
$224
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0