Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.54% first-year return on $131k initial cash invested.
-6.54%
Cash On Cash
5.09%
Cap Rate
0.85
DSCR
$4,668
Rent
-$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,668 income − $5,383 expenses = $715 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,668
Total Expenses
$5,383
Mortgage P&I
67%
$3,131
Property Taxes
18%
$820
Home Insurance
5%
$219
HOA
0%
$0
Property Management
10%
$467
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0