Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.66% first-year return on $129k initial cash invested.
-19.66%
Cash On Cash
2.75%
Cap Rate
0.42
DSCR
$2,944
Rent
-$2,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,944 income − $5,060 expenses = $2,116 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,944
Total Expenses
$5,060
Mortgage P&I
115%
$3,376
Property Taxes
20%
$574
Home Insurance
7%
$215
HOA
4%
$130
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0