Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.83% first-year return on $131k initial cash invested.
-18.83%
Cash On Cash
2.09%
Cap Rate
0.36
DSCR
$2,155
Rent
-$2,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,155 income − $4,212 expenses = $2,057 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,241
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,155
Total Expenses
$4,212
Mortgage P&I
141%
$3,035
Property Taxes
13%
$282
Home Insurance
10%
$219
HOA
5%
$115
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0