Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.31% first-year return on $129k initial cash invested.
-17.31%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$3,360
Rent
-$1,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,360 income − $5,216 expenses = $1,856 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%
$6,128
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,360
Total Expenses
$5,216
Mortgage P&I
91%
$3,068
Property Taxes
26%
$867
Home Insurance
6%
$215
HOA
6%
$192
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0