Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.78% first-year return on $129k initial cash invested.
-21.78%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$2,273
Rent
-$2,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,273 income − $4,610 expenses = $2,337 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,132
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,273
Total Expenses
$4,610
Mortgage P&I
137%
$3,111
Property Taxes
31%
$702
Home Insurance
9%
$206
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0