Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.12% first-year return on $131k initial cash invested.
-19.12%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$2,173
Rent
-$2,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $4,260 expenses = $2,087 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,237
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,173
Total Expenses
$4,260
Mortgage P&I
144%
$3,119
Property Taxes
16%
$348
Home Insurance
10%
$228
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0