Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.4% first-year return on $129k initial cash invested.
-17.4%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$2,494
Rent
-$1,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,164
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,494
Total Expenses
$4,371
Mortgage P&I
120%
$2,983
Property Taxes
21%
$520
Home Insurance
9%
$219
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0