Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.84% first-year return on $127k initial cash invested.
-10.84%
Cash On Cash
4.41%
Cap Rate
0.69
DSCR
$3,355
Rent
-$1,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,355 income − $4,498 expenses = $1,143 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,025
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,355
Total Expenses
$4,498
Mortgage P&I
95%
$3,187
Property Taxes
7%
$220
Home Insurance
6%
$212
HOA
0%
$6
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0