Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.41% first-year return on $128k initial cash invested.
-19.41%
Cash On Cash
1.9%
Cap Rate
0.33
DSCR
$1,961
Rent
-$2,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,097
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,961
Total Expenses
$4,032
Mortgage P&I
150%
$2,936
Property Taxes
19%
$376
Home Insurance
11%
$210
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0