Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.31% first-year return on $128k initial cash invested.
-13.31%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$3,201
Rent
-$1,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,201 income − $4,621 expenses = $1,420 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,097
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,201
Total Expenses
$4,621
Mortgage P&I
95%
$3,037
Property Taxes
16%
$508
Home Insurance
7%
$231
HOA
0%
$13
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0