Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.7% first-year return on $131k initial cash invested.
-11.7%
Cash On Cash
3.77%
Cap Rate
0.63
DSCR
$2,903
Rent
-$1,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,903 income − $4,183 expenses = $1,280 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,903
Total Expenses
$4,183
Mortgage P&I
107%
$3,101
Property Taxes
4%
$109
Home Insurance
8%
$219
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0