Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.28% first-year return on $131k initial cash invested.
-18.28%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$2,495
Rent
-$1,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,495 income − $4,494 expenses = $1,999 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
$2,495
Total Expenses
$4,494
Mortgage P&I
127%
$3,168
Property Taxes
18%
$457
Home Insurance
9%
$219
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0