Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.13% first-year return on $131k initial cash invested.
-17.13%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$3,401
Rent
-$1,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,401 income − $5,272 expenses = $1,871 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,243
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,401
Total Expenses
$5,272
Mortgage P&I
93%
$3,167
Property Taxes
26%
$885
Home Insurance
9%
$294
HOA
1%
$42
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0