Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.6% first-year return on $129k initial cash invested.
-13.6%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$3,968
Rent
-$1,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,968 income − $5,426 expenses = $1,458 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,126
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,968
Total Expenses
$5,426
Mortgage P&I
77%
$3,053
Property Taxes
29%
$1,132
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0