Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.3% first-year return on $131k initial cash invested.
-17.3%
Cash On Cash
2.83%
Cap Rate
0.45
DSCR
$2,510
Rent
-$1,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,510 income − $4,401 expenses = $1,891 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,247
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$4,401
Mortgage P&I
129%
$3,238
Property Taxes
12%
$290
Home Insurance
9%
$219
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0