Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.9% first-year return on $128k initial cash invested.
-14.9%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$3,429
Rent
-$1,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,429 income − $5,013 expenses = $1,584 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$121k
Closing costs
1%
$6,073
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,429
Total Expenses
$5,013
Mortgage P&I
87%
$2,974
Property Taxes
21%
$733
Home Insurance
6%
$215
HOA
6%
$200
Property Management
10%
$343
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0