Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.31% first-year return on $129k initial cash invested.
-15.31%
Cash On Cash
3.02%
Cap Rate
0.51
DSCR
$2,930
Rent
-$1,648
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,151
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,930
Total Expenses
$4,578
Mortgage P&I
104%
$3,050
Property Taxes
19%
$548
Home Insurance
7%
$219
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0