Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.33% first-year return on $131k initial cash invested.
-16.33%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$3,712
Rent
-$1,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,712 income − $5,495 expenses = $1,783 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,241
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,712
Total Expenses
$5,495
Mortgage P&I
84%
$3,100
Property Taxes
21%
$766
Home Insurance
6%
$222
HOA
12%
$441
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0