Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.72% first-year return on $131k initial cash invested.
-17.72%
Cash On Cash
3.45%
Cap Rate
0.5
DSCR
$2,903
Rent
-$1,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,903 income − $4,831 expenses = $1,928 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$124k
Closing costs
1%
$6,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,903
Total Expenses
$4,831
Mortgage P&I
123%
$3,570
Property Taxes
12%
$352
Home Insurance
5%
$155
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0