Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.15% first-year return on $127k initial cash invested.
-17.15%
Cash On Cash
2.91%
Cap Rate
0.47
DSCR
$2,582
Rent
-$1,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $4,394 expenses = $1,812 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,037
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,582
Total Expenses
$4,394
Mortgage P&I
122%
$3,147
Property Taxes
8%
$200
Home Insurance
8%
$218
HOA
6%
$158
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0