Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.2% first-year return on $131k initial cash invested.
-23.2%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$2,227
Rent
-$2,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,227 income − $4,757 expenses = $2,530 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,232
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,227
Total Expenses
$4,757
Mortgage P&I
145%
$3,220
Property Taxes
31%
$698
Home Insurance
10%
$222
HOA
2%
$38
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0