Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.25% first-year return on $127k initial cash invested.
-21.25%
Cash On Cash
2.09%
Cap Rate
0.33
DSCR
$2,335
Rent
-$2,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,335 income − $4,587 expenses = $2,252 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,335
Total Expenses
$4,587
Mortgage P&I
137%
$3,192
Property Taxes
24%
$568
Home Insurance
9%
$219
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0