Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.94% first-year return on $128k initial cash invested.
-15.94%
Cash On Cash
2.78%
Cap Rate
0.48
DSCR
$2,838
Rent
-$1,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $4,543 expenses = $1,705 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,114
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,838
Total Expenses
$4,543
Mortgage P&I
105%
$2,981
Property Taxes
21%
$590
Home Insurance
8%
$217
HOA
1%
$17
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0