Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.67% first-year return on $131k initial cash invested.
-13.67%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$3,319
Rent
-$1,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,319 income − $4,810 expenses = $1,491 out of pocket
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,319
Total Expenses
$4,810
Mortgage P&I
94%
$3,123
Property Taxes
18%
$609
Home Insurance
6%
$215
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0