Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.74% first-year return on $128k initial cash invested.
-15.74%
Cash On Cash
3.23%
Cap Rate
0.52
DSCR
$3,257
Rent
-$1,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,257 income − $4,936 expenses = $1,679 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,096
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,257
Total Expenses
$4,936
Mortgage P&I
97%
$3,158
Property Taxes
22%
$716
Home Insurance
7%
$215
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0