Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.52% first-year return on $131k initial cash invested.
-22.52%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$2,583
Rent
-$2,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,583 income − $5,048 expenses = $2,465 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,256
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,583
Total Expenses
$5,048
Mortgage P&I
124%
$3,193
Property Taxes
20%
$526
Home Insurance
9%
$224
HOA
17%
$434
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0