Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.9% first-year return on $127k initial cash invested.
-21.9%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$1,652
Rent
-$2,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,652 income − $3,973 expenses = $2,321 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,055
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,652
Total Expenses
$3,973
Mortgage P&I
189%
$3,117
Property Taxes
13%
$207
Home Insurance
13%
$219
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0