Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.35% first-year return on $129k initial cash invested.
-15.35%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$2,976
Rent
-$1,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $4,626 expenses = $1,650 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,141
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,976
Total Expenses
$4,626
Mortgage P&I
103%
$3,054
Property Taxes
19%
$577
Home Insurance
7%
$220
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0