Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.39% first-year return on $131k initial cash invested.
-10.39%
Cash On Cash
4.38%
Cap Rate
0.71
DSCR
$3,826
Rent
-$1,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,826 income − $4,962 expenses = $1,136 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,826
Total Expenses
$4,962
Mortgage P&I
84%
$3,222
Property Taxes
14%
$526
Home Insurance
6%
$219
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$191
Vacancy
6%
$230
Maintenance
5%
$191
Other
0%
$0