Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.5% first-year return on $131k initial cash invested.
-20.5%
Cash On Cash
2.23%
Cap Rate
0.35
DSCR
$2,139
Rent
-$2,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,139 income − $4,381 expenses = $2,242 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,139
Total Expenses
$4,381
Mortgage P&I
154%
$3,297
Property Taxes
13%
$276
Home Insurance
10%
$219
HOA
2%
$33
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0