Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.5% first-year return on $131k initial cash invested.
-17.5%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$3,129
Rent
-$1,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,129 income − $5,043 expenses = $1,914 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,129
Total Expenses
$5,043
Mortgage P&I
100%
$3,115
Property Taxes
17%
$546
Home Insurance
7%
$219
HOA
11%
$350
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0