Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.16% first-year return on $128k initial cash invested.
-31.16%
Cash On Cash
0.4%
Cap Rate
0.06
DSCR
$916
Rent
-$3,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$916 income − $4,237 expenses = $3,321 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$916
Total Expenses
$4,237
Mortgage P&I
380%
$3,480
Property Taxes
33%
$305
Home Insurance
23%
$213
HOA
0%
$0
Property Management
10%
$92
CapEx
5%
$46
Vacancy
6%
$55
Maintenance
5%
$46
Other
0%
$0