Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.16% first-year return on $127k initial cash invested.
-24.16%
Cash On Cash
1.84%
Cap Rate
0.28
DSCR
$2,570
Rent
-$2,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,570 income − $5,131 expenses = $2,561 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,058
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$5,131
Mortgage P&I
131%
$3,364
Property Taxes
27%
$681
Home Insurance
9%
$219
HOA
8%
$200
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0