Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.85% first-year return on $131k initial cash invested.
-16.85%
Cash On Cash
2.98%
Cap Rate
0.48
DSCR
$2,599
Rent
-$1,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,599 income − $4,442 expenses = $1,843 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,599
Total Expenses
$4,442
Mortgage P&I
126%
$3,263
Property Taxes
11%
$284
Home Insurance
8%
$219
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0