Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.14% first-year return on $131k initial cash invested.
-17.14%
Cash On Cash
2.92%
Cap Rate
0.47
DSCR
$2,621
Rent
-$1,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,621 income − $4,496 expenses = $1,875 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,621
Total Expenses
$4,496
Mortgage P&I
125%
$3,264
Property Taxes
13%
$332
Home Insurance
8%
$219
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0