Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.53% first-year return on $131k initial cash invested.
-16.53%
Cash On Cash
3.17%
Cap Rate
0.5
DSCR
$2,742
Rent
-$1,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $4,552 expenses = $1,810 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,256
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,742
Total Expenses
$4,552
Mortgage P&I
121%
$3,327
Property Taxes
10%
$284
Home Insurance
8%
$228
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0