Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.45% first-year return on $131k initial cash invested.
-22.45%
Cash On Cash
1.98%
Cap Rate
0.3
DSCR
$1,936
Rent
-$2,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,936 income − $4,382 expenses = $2,446 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,225
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,936
Total Expenses
$4,382
Mortgage P&I
174%
$3,375
Property Taxes
14%
$272
Home Insurance
12%
$231
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0