Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.8% first-year return on $128k initial cash invested.
-12.8%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$3,372
Rent
-$1,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,372 income − $4,735 expenses = $1,363 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,372
Total Expenses
$4,735
Mortgage P&I
90%
$3,046
Property Taxes
18%
$593
Home Insurance
6%
$219
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$169
Vacancy
6%
$202
Maintenance
5%
$169
Other
0%
$0