Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.67% first-year return on $127k initial cash invested.
-20.67%
Cash On Cash
2.42%
Cap Rate
0.37
DSCR
$2,389
Rent
-$2,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,389 income − $4,581 expenses = $2,192 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,061
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,389
Total Expenses
$4,581
Mortgage P&I
138%
$3,293
Property Taxes
19%
$453
Home Insurance
9%
$215
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0