Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.42% first-year return on $129k initial cash invested.
-14.42%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$3,636
Rent
-$1,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,636 income − $5,191 expenses = $1,555 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,161
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,636
Total Expenses
$5,191
Mortgage P&I
85%
$3,104
Property Taxes
15%
$550
Home Insurance
6%
$220
HOA
10%
$371
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0