Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.61% first-year return on $129k initial cash invested.
-11.61%
Cash On Cash
4.15%
Cap Rate
0.67
DSCR
$3,848
Rent
-$1,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,848 income − $5,100 expenses = $1,252 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,162
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,848
Total Expenses
$5,100
Mortgage P&I
83%
$3,193
Property Taxes
18%
$685
Home Insurance
6%
$222
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0