Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.47% first-year return on $128k initial cash invested.
-13.47%
Cash On Cash
3.77%
Cap Rate
0.6
DSCR
$3,452
Rent
-$1,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,452 income − $4,891 expenses = $1,439 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,105
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,452
Total Expenses
$4,891
Mortgage P&I
92%
$3,184
Property Taxes
17%
$590
Home Insurance
6%
$219
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0