Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.1% first-year return on $127k initial cash invested.
-16.1%
Cash On Cash
3.54%
Cap Rate
0.54
DSCR
$3,501
Rent
-$1,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,501 income − $5,205 expenses = $1,704 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,048
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,501
Total Expenses
$5,205
Mortgage P&I
95%
$3,314
Property Taxes
22%
$766
Home Insurance
6%
$215
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0