Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.03% first-year return on $131k initial cash invested.
-24.03%
Cash On Cash
0.86%
Cap Rate
0.15
DSCR
$993
Rent
-$2,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$993 income − $3,621 expenses = $2,628 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.1%
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
$993
Total Expenses
$3,621
Mortgage P&I
305%
$3,025
Property Taxes
12%
$118
Home Insurance
22%
$219
HOA
0%
$0
Property Management
10%
$99
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0