Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.94% first-year return on $131k initial cash invested.
-27.94%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$1,508
Rent
-$3,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,508 income − $4,554 expenses = $3,046 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,230
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,508
Total Expenses
$4,554
Mortgage P&I
216%
$3,255
Property Taxes
39%
$590
Home Insurance
14%
$218
HOA
7%
$100
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0