Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.3% first-year return on $131k initial cash invested.
-15.3%
Cash On Cash
3.02%
Cap Rate
0.51
DSCR
$2,824
Rent
-$1,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $4,490 expenses = $1,666 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$124k
Closing costs
1%
$6,221
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,824
Total Expenses
$4,490
Mortgage P&I
110%
$3,093
Property Taxes
16%
$440
Home Insurance
8%
$224
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0