Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.99% first-year return on $131k initial cash invested.
-14.99%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$3,174
Rent
-$1,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $4,807 expenses = $1,633 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%
$6,227
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,174
Total Expenses
$4,807
Mortgage P&I
97%
$3,067
Property Taxes
21%
$670
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0