Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.04% first-year return on $128k initial cash invested.
-12.04%
Cash On Cash
3.8%
Cap Rate
0.64
DSCR
$3,745
Rent
-$1,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,745 income − $5,026 expenses = $1,281 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,745
Total Expenses
$5,026
Mortgage P&I
81%
$3,021
Property Taxes
13%
$483
Home Insurance
6%
$219
HOA
9%
$330
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0