Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.47% first-year return on $131k initial cash invested.
-15.47%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$3,463
Rent
-$1,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,463 income − $5,153 expenses = $1,690 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%
$6,244
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,463
Total Expenses
$5,153
Mortgage P&I
90%
$3,120
Property Taxes
11%
$368
Home Insurance
6%
$220
HOA
16%
$545
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0