Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.93% first-year return on $129k initial cash invested.
-9.93%
Cash On Cash
4.32%
Cap Rate
0.71
DSCR
$3,543
Rent
-$1,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,543 income − $4,611 expenses = $1,068 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,143
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,543
Total Expenses
$4,611
Mortgage P&I
88%
$3,102
Property Taxes
11%
$385
Home Insurance
6%
$203
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0