Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.33% first-year return on $127k initial cash invested.
-19.33%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$2,114
Rent
-$2,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,114 income − $4,164 expenses = $2,050 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,060
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,114
Total Expenses
$4,164
Mortgage P&I
143%
$3,031
Property Taxes
16%
$336
Home Insurance
10%
$217
HOA
1%
$30
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0