Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.38% first-year return on $126k initial cash invested.
-12.38%
Cash On Cash
3.77%
Cap Rate
0.63
DSCR
$3,791
Rent
-$1,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,791 income − $5,094 expenses = $1,303 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,791
Total Expenses
$5,094
Mortgage P&I
79%
$3,003
Property Taxes
24%
$895
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$227
Maintenance
5%
$190
Other
0%
$0