Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.74% first-year return on $127k initial cash invested.
-24.74%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$2,060
Rent
-$2,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,060 income − $4,678 expenses = $2,618 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,048
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$4,678
Mortgage P&I
143%
$2,951
Property Taxes
46%
$946
Home Insurance
12%
$245
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0