Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.1% first-year return on $131k initial cash invested.
-14.1%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$3,349
Rent
-$1,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,349 income − $4,884 expenses = $1,535 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$124k
Closing costs
1%
$6,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,349
Total Expenses
$4,884
Mortgage P&I
94%
$3,138
Property Taxes
20%
$656
Home Insurance
7%
$220
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0