Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.72% first-year return on $131k initial cash invested.
-23.72%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$1,618
Rent
-$2,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,618 income − $4,202 expenses = $2,584 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,225
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,618
Total Expenses
$4,202
Mortgage P&I
187%
$3,018
Property Taxes
33%
$532
Home Insurance
14%
$231
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0