Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.79% first-year return on $131k initial cash invested.
-15.79%
Cash On Cash
2.73%
Cap Rate
0.47
DSCR
$2,341
Rent
-$1,728
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,341
Total Expenses
$4,069
Mortgage P&I
130%
$3,035
Property Taxes
7%
$169
Home Insurance
10%
$227
HOA
1%
$30
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0