Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.66% first-year return on $129k initial cash invested.
-21.66%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$2,724
Rent
-$2,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $5,057 expenses = $2,333 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,724
Total Expenses
$5,057
Mortgage P&I
111%
$3,035
Property Taxes
30%
$819
Home Insurance
8%
$219
HOA
10%
$277
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0