Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.56% first-year return on $131k initial cash invested.
-18.56%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$2,260
Rent
-$2,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,260 income − $4,290 expenses = $2,030 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,260
Total Expenses
$4,290
Mortgage P&I
135%
$3,061
Property Taxes
19%
$422
Home Insurance
10%
$219
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0