Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.74% first-year return on $131k initial cash invested.
-8.74%
Cash On Cash
4.6%
Cap Rate
0.76
DSCR
$3,818
Rent
-$956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,818 income − $4,774 expenses = $956 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,818
Total Expenses
$4,774
Mortgage P&I
83%
$3,163
Property Taxes
10%
$399
Home Insurance
6%
$219
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0