Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.23% first-year return on $131k initial cash invested.
-15.23%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$3,675
Rent
-$1,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,675 income − $5,341 expenses = $1,666 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,675
Total Expenses
$5,341
Mortgage P&I
85%
$3,122
Property Taxes
28%
$1,044
Home Insurance
6%
$219
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0