Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.3% first-year return on $128k initial cash invested.
-14.3%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$3,097
Rent
-$1,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,097 income − $4,626 expenses = $1,529 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,109
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,097
Total Expenses
$4,626
Mortgage P&I
100%
$3,102
Property Taxes
15%
$472
Home Insurance
7%
$219
HOA
1%
$27
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0