Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.45% first-year return on $127k initial cash invested.
-13.45%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$3,739
Rent
-$1,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,739 income − $5,159 expenses = $1,420 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,034
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,739
Total Expenses
$5,159
Mortgage P&I
82%
$3,082
Property Taxes
24%
$886
Home Insurance
6%
$219
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0