Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19% first-year return on $131k initial cash invested.
-19%
Cash On Cash
2.87%
Cap Rate
0.44
DSCR
$2,998
Rent
-$2,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,998 income − $5,078 expenses = $2,080 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,998
Total Expenses
$5,078
Mortgage P&I
114%
$3,425
Property Taxes
12%
$359
Home Insurance
7%
$220
HOA
10%
$294
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0