Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.59% first-year return on $131k initial cash invested.
-19.59%
Cash On Cash
2.86%
Cap Rate
0.43
DSCR
$2,732
Rent
-$2,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,732 income − $4,867 expenses = $2,135 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,229
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,732
Total Expenses
$4,867
Mortgage P&I
128%
$3,484
Property Taxes
16%
$445
Home Insurance
8%
$227
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0