Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.41% first-year return on $129k initial cash invested.
-13.41%
Cash On Cash
3.32%
Cap Rate
0.57
DSCR
$3,300
Rent
-$1,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,300 income − $4,742 expenses = $1,442 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,300
Total Expenses
$4,742
Mortgage P&I
90%
$2,975
Property Taxes
21%
$690
Home Insurance
7%
$219
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0