Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.22% first-year return on $131k initial cash invested.
-18.22%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$2,926
Rent
-$1,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $4,919 expenses = $1,993 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
$2,926
Total Expenses
$4,919
Mortgage P&I
107%
$3,130
Property Taxes
21%
$609
Home Insurance
7%
$219
HOA
7%
$200
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0