Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.93% first-year return on $129k initial cash invested.
-10.93%
Cash On Cash
4.08%
Cap Rate
0.68
DSCR
$4,256
Rent
-$1,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,256 income − $5,428 expenses = $1,172 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,256
Total Expenses
$5,428
Mortgage P&I
71%
$3,042
Property Taxes
25%
$1,069
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0