Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.95% first-year return on $129k initial cash invested.
-20.95%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$1,885
Rent
-$2,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,885 income − $4,144 expenses = $2,259 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,163
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,885
Total Expenses
$4,144
Mortgage P&I
164%
$3,092
Property Taxes
18%
$344
Home Insurance
12%
$219
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0