Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.26% first-year return on $127k initial cash invested.
-18.26%
Cash On Cash
2.83%
Cap Rate
0.45
DSCR
$3,353
Rent
-$1,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,353 income − $5,289 expenses = $1,936 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,060
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,353
Total Expenses
$5,289
Mortgage P&I
95%
$3,195
Property Taxes
19%
$634
Home Insurance
7%
$228
HOA
11%
$360
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0