Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.8% first-year return on $127k initial cash invested.
-15.8%
Cash On Cash
3.26%
Cap Rate
0.52
DSCR
$3,290
Rent
-$1,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $4,968 expenses = $1,678 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,068
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,290
Total Expenses
$4,968
Mortgage P&I
96%
$3,160
Property Taxes
23%
$741
Home Insurance
6%
$213
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0