Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.51% first-year return on $127k initial cash invested.
-16.51%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$2,830
Rent
-$1,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,830 income − $4,583 expenses = $1,753 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,069
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,830
Total Expenses
$4,583
Mortgage P&I
109%
$3,082
Property Taxes
18%
$502
Home Insurance
7%
$212
HOA
2%
$50
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0