Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.01% first-year return on $129k initial cash invested.
-16.01%
Cash On Cash
2.69%
Cap Rate
0.46
DSCR
$2,024
Rent
-$1,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,024
Total Expenses
$3,747
Mortgage P&I
148%
$2,998
Property Taxes
0%
$9
Home Insurance
11%
$215
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0