Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14% first-year return on $128k initial cash invested.
-14%
Cash On Cash
3.24%
Cap Rate
0.55
DSCR
$2,612
Rent
-$1,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,612 income − $4,104 expenses = $1,492 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,612
Total Expenses
$4,104
Mortgage P&I
115%
$3,005
Property Taxes
6%
$166
Home Insurance
9%
$228
HOA
1%
$25
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0