Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.35% first-year return on $127k initial cash invested.
-13.35%
Cash On Cash
3.81%
Cap Rate
0.61
DSCR
$3,746
Rent
-$1,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,746 income − $5,163 expenses = $1,417 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,065
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,746
Total Expenses
$5,163
Mortgage P&I
84%
$3,157
Property Taxes
22%
$818
Home Insurance
6%
$214
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0