Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.16% first-year return on $131k initial cash invested.
-21.16%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$1,993
Rent
-$2,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,993
Total Expenses
$4,307
Mortgage P&I
160%
$3,179
Property Taxes
20%
$390
Home Insurance
11%
$219
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0