Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.77% first-year return on $128k initial cash invested.
-19.77%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$2,316
Rent
-$2,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $4,422 expenses = $2,106 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,087
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,316
Total Expenses
$4,422
Mortgage P&I
128%
$2,974
Property Taxes
27%
$618
Home Insurance
10%
$227
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0