Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.78% first-year return on $128k initial cash invested.
-12.78%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$3,682
Rent
-$1,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,682 income − $5,042 expenses = $1,360 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,682
Total Expenses
$5,042
Mortgage P&I
83%
$3,044
Property Taxes
23%
$831
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0