Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.09% first-year return on $128k initial cash invested.
-12.09%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$3,362
Rent
-$1,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,362 income − $4,651 expenses = $1,289 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,092
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,362
Total Expenses
$4,651
Mortgage P&I
91%
$3,074
Property Taxes
11%
$361
Home Insurance
7%
$222
HOA
4%
$120
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0