Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.89% first-year return on $131k initial cash invested.
-10.89%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$4,107
Rent
-$1,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,107 income − $5,294 expenses = $1,187 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,230
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,107
Total Expenses
$5,294
Mortgage P&I
75%
$3,076
Property Taxes
22%
$923
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0