Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.46% first-year return on $131k initial cash invested.
-2.46%
Cash On Cash
5.87%
Cap Rate
0.98
DSCR
$4,202
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,202 income − $4,471 expenses = $269 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%
$6,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,202
Total Expenses
$4,471
Mortgage P&I
74%
$3,114
Property Taxes
1%
$46
Home Insurance
5%
$219
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0