Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.49% first-year return on $131k initial cash invested.
-14.49%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$3,171
Rent
-$1,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,171 income − $4,758 expenses = $1,587 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,171
Total Expenses
$4,758
Mortgage P&I
100%
$3,183
Property Taxes
17%
$526
Home Insurance
7%
$224
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0