Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.67% first-year return on $127k initial cash invested.
-15.67%
Cash On Cash
3.48%
Cap Rate
0.54
DSCR
$3,723
Rent
-$1,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,723 income − $5,379 expenses = $1,656 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,723
Total Expenses
$5,379
Mortgage P&I
87%
$3,224
Property Taxes
26%
$971
Home Insurance
6%
$217
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0