Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.37% first-year return on $128k initial cash invested.
-17.37%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$2,126
Rent
-$1,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $3,986 expenses = $1,860 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,126
Total Expenses
$3,986
Mortgage P&I
144%
$3,054
Property Taxes
7%
$155
Home Insurance
11%
$224
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0