Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.11% first-year return on $129k initial cash invested.
-16.11%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$2,438
Rent
-$1,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,438
Total Expenses
$4,172
Mortgage P&I
127%
$3,093
Property Taxes
8%
$190
Home Insurance
9%
$215
HOA
2%
$40
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0