Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.77% first-year return on $129k initial cash invested.
-17.77%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$2,670
Rent
-$1,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,670 income − $4,585 expenses = $1,915 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,670
Total Expenses
$4,585
Mortgage P&I
116%
$3,105
Property Taxes
21%
$566
Home Insurance
8%
$219
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0