Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.47% first-year return on $131k initial cash invested.
-17.47%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$3,168
Rent
-$1,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $5,070 expenses = $1,902 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$124k
Closing costs
1%
$6,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,168
Total Expenses
$5,070
Mortgage P&I
100%
$3,164
Property Taxes
21%
$680
Home Insurance
7%
$224
HOA
6%
$179
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0