Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.52% first-year return on $131k initial cash invested.
-23.52%
Cash On Cash
1.86%
Cap Rate
0.28
DSCR
$2,259
Rent
-$2,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $4,832 expenses = $2,573 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,259
Total Expenses
$4,832
Mortgage P&I
152%
$3,431
Property Taxes
26%
$594
Home Insurance
10%
$219
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0