Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.11% first-year return on $129k initial cash invested.
-23.11%
Cash On Cash
1.5%
Cap Rate
0.24
DSCR
$1,579
Rent
-$2,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,579 income − $4,068 expenses = $2,489 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,579
Total Expenses
$4,068
Mortgage P&I
201%
$3,177
Property Taxes
16%
$252
Home Insurance
14%
$228
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0