Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.6% first-year return on $129k initial cash invested.
-18.6%
Cash On Cash
3.04%
Cap Rate
0.46
DSCR
$2,908
Rent
-$2,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,908 income − $4,911 expenses = $2,003 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,908
Total Expenses
$4,911
Mortgage P&I
118%
$3,418
Property Taxes
6%
$186
Home Insurance
8%
$220
HOA
11%
$332
Property Management
10%
$291
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0