Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.53% first-year return on $131k initial cash invested.
-16.53%
Cash On Cash
2.49%
Cap Rate
0.44
DSCR
$2,734
Rent
-$1,807
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,247
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,734
Total Expenses
$4,541
Mortgage P&I
108%
$2,964
Property Taxes
16%
$434
Home Insurance
8%
$228
HOA
7%
$204
Property Management
10%
$273
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0