Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.3% first-year return on $131k initial cash invested.
-18.3%
Cash On Cash
2.87%
Cap Rate
0.45
DSCR
$3,149
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,149 income − $5,153 expenses = $2,004 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,258
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,149
Total Expenses
$5,153
Mortgage P&I
106%
$3,342
Property Taxes
25%
$783
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0