Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.6% first-year return on $128k initial cash invested.
-27.6%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$1,941
Rent
-$2,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,941 income − $4,874 expenses = $2,933 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$121k
Closing costs
1%
$6,072
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,941
Total Expenses
$4,874
Mortgage P&I
154%
$2,998
Property Taxes
59%
$1,153
Home Insurance
11%
$219
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0