Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.27% first-year return on $128k initial cash invested.
-20.27%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$2,283
Rent
-$2,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,283 income − $4,447 expenses = $2,164 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,283
Total Expenses
$4,447
Mortgage P&I
138%
$3,144
Property Taxes
22%
$496
Home Insurance
9%
$214
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0