Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.23% first-year return on $131k initial cash invested.
-17.23%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$3,306
Rent
-$1,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,306
Total Expenses
$5,190
Mortgage P&I
93%
$3,086
Property Taxes
31%
$1,026
Home Insurance
7%
$219
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0