Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.76% first-year return on $131k initial cash invested.
-12.76%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$4,072
Rent
-$1,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,072 income − $5,468 expenses = $1,396 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,072
Total Expenses
$5,468
Mortgage P&I
76%
$3,103
Property Taxes
13%
$509
Home Insurance
5%
$219
HOA
14%
$578
Property Management
10%
$407
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0