Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.95% first-year return on $131k initial cash invested.
-24.95%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$1,793
Rent
-$2,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,793 income − $4,522 expenses = $2,729 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,793
Total Expenses
$4,522
Mortgage P&I
183%
$3,284
Property Taxes
31%
$552
Home Insurance
12%
$219
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0