Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.42% first-year return on $128k initial cash invested.
-20.42%
Cash On Cash
2.19%
Cap Rate
0.35
DSCR
$1,830
Rent
-$2,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,830 income − $4,013 expenses = $2,183 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,110
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$4,013
Mortgage P&I
175%
$3,208
Property Taxes
6%
$114
Home Insurance
12%
$214
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0