Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.75% first-year return on $128k initial cash invested.
-18.75%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$3,830
Rent
-$2,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,830 income − $5,835 expenses = $2,005 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,111
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,830
Total Expenses
$5,835
Mortgage P&I
81%
$3,083
Property Taxes
26%
$988
Home Insurance
6%
$219
HOA
14%
$548
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0