Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.62% first-year return on $128k initial cash invested.
-19.62%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$2,449
Rent
-$2,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,449
Total Expenses
$4,543
Mortgage P&I
126%
$3,074
Property Taxes
21%
$519
Home Insurance
9%
$214
HOA
4%
$100
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0