Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.28% first-year return on $127k initial cash invested.
-17.28%
Cash On Cash
2.78%
Cap Rate
0.45
DSCR
$2,400
Rent
-$1,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,400 income − $4,229 expenses = $1,829 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$4,229
Mortgage P&I
130%
$3,112
Property Taxes
12%
$276
Home Insurance
9%
$217
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0