Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.57% first-year return on $128k initial cash invested.
-12.57%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$3,512
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,512 income − $4,848 expenses = $1,336 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$121k
Closing costs
1%
$6,074
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,512
Total Expenses
$4,848
Mortgage P&I
86%
$3,027
Property Taxes
20%
$706
Home Insurance
6%
$201
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0