Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.55% first-year return on $131k initial cash invested.
-18.55%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$2,081
Rent
-$2,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,081 income − $4,110 expenses = $2,029 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,081
Total Expenses
$4,110
Mortgage P&I
150%
$3,119
Property Taxes
11%
$231
Home Insurance
11%
$219
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0