Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.56% first-year return on $129k initial cash invested.
-24.56%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$1,116
Rent
-$2,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,116 income − $3,759 expenses = $2,643 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,116
Total Expenses
$3,759
Mortgage P&I
275%
$3,069
Property Taxes
16%
$184
Home Insurance
19%
$215
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0