Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.28% first-year return on $129k initial cash invested.
-19.28%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$2,310
Rent
-$2,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $4,386 expenses = $2,076 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,152
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,310
Total Expenses
$4,386
Mortgage P&I
132%
$3,047
Property Taxes
22%
$518
Home Insurance
9%
$219
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0