Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.46% first-year return on $131k initial cash invested.
-19.46%
Cash On Cash
2.51%
Cap Rate
0.4
DSCR
$2,971
Rent
-$2,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,971 income − $5,101 expenses = $2,130 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,256
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,971
Total Expenses
$5,101
Mortgage P&I
111%
$3,287
Property Taxes
22%
$665
Home Insurance
8%
$224
HOA
5%
$152
Property Management
10%
$297
CapEx
5%
$149
Vacancy
6%
$178
Maintenance
5%
$149
Other
0%
$0