Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.26% first-year return on $129k initial cash invested.
-13.26%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$3,412
Rent
-$1,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,412 income − $4,838 expenses = $1,426 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%
$6,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,412
Total Expenses
$4,838
Mortgage P&I
91%
$3,112
Property Taxes
12%
$395
Home Insurance
7%
$224
HOA
6%
$219
Property Management
10%
$341
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0