Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.52% first-year return on $129k initial cash invested.
-10.52%
Cash On Cash
4.09%
Cap Rate
0.68
DSCR
$3,219
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,219 income − $4,348 expenses = $1,129 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%
$6,132
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,219
Total Expenses
$4,348
Mortgage P&I
95%
$3,059
Property Taxes
7%
$233
Home Insurance
7%
$219
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0