Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.8% first-year return on $129k initial cash invested.
-17.8%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$2,234
Rent
-$1,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,234 income − $4,143 expenses = $1,909 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,130
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,234
Total Expenses
$4,143
Mortgage P&I
135%
$3,016
Property Taxes
15%
$327
Home Insurance
10%
$219
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0