Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.8% first-year return on $128k initial cash invested.
-16.8%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$2,446
Rent
-$1,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,446 income − $4,241 expenses = $1,795 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,105
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,446
Total Expenses
$4,241
Mortgage P&I
123%
$3,004
Property Taxes
11%
$272
Home Insurance
10%
$242
HOA
4%
$87
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0