Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.15% first-year return on $128k initial cash invested.
-22.15%
Cash On Cash
2.17%
Cap Rate
0.33
DSCR
$2,840
Rent
-$2,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,840 income − $5,205 expenses = $2,365 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,101
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,840
Total Expenses
$5,205
Mortgage P&I
117%
$3,326
Property Taxes
32%
$902
Home Insurance
8%
$219
HOA
1%
$20
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0