Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.47% first-year return on $131k initial cash invested.
-27.47%
Cash On Cash
0.94%
Cap Rate
0.14
DSCR
$978
Rent
-$3,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$978 income − $3,982 expenses = $3,004 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
7.4%
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
$978
Total Expenses
$3,982
Mortgage P&I
352%
$3,447
Property Taxes
6%
$61
Home Insurance
22%
$219
HOA
0%
$0
Property Management
10%
$98
CapEx
5%
$49
Vacancy
6%
$59
Maintenance
5%
$49
Other
0%
$0