Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.25% first-year return on $127k initial cash invested.
-17.25%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$2,343
Rent
-$1,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $4,165 expenses = $1,822 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,036
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,343
Total Expenses
$4,165
Mortgage P&I
129%
$3,028
Property Taxes
13%
$309
Home Insurance
9%
$219
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0