Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.56% first-year return on $129k initial cash invested.
-17.56%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$2,246
Rent
-$1,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,246 income − $4,132 expenses = $1,886 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,137
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,246
Total Expenses
$4,132
Mortgage P&I
136%
$3,063
Property Taxes
12%
$266
Home Insurance
10%
$219
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0