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 $128k initial cash invested.
-13.35%
Cash On Cash
3.43%
Cap Rate
0.58
DSCR
$2,878
Rent
-$1,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,878 income − $4,298 expenses = $1,420 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,079
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,878
Total Expenses
$4,298
Mortgage P&I
105%
$3,015
Property Taxes
10%
$283
Home Insurance
9%
$251
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0