Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.54% first-year return on $131k initial cash invested.
-16.54%
Cash On Cash
3.36%
Cap Rate
0.52
DSCR
$3,335
Rent
-$1,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,335 income − $5,146 expenses = $1,811 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,255
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,335
Total Expenses
$5,146
Mortgage P&I
102%
$3,398
Property Taxes
19%
$624
Home Insurance
7%
$224
HOA
1%
$32
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0