Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.2% first-year return on $128k initial cash invested.
-22.2%
Cash On Cash
2.05%
Cap Rate
0.32
DSCR
$2,252
Rent
-$2,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $4,623 expenses = $2,371 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,252
Total Expenses
$4,623
Mortgage P&I
147%
$3,301
Property Taxes
23%
$517
Home Insurance
10%
$219
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0