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 $128k initial cash invested.
-17.28%
Cash On Cash
2.86%
Cap Rate
0.46
DSCR
$2,913
Rent
-$1,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $4,757 expenses = $1,844 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,913
Total Expenses
$4,757
Mortgage P&I
108%
$3,151
Property Taxes
22%
$634
Home Insurance
7%
$214
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0