Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.52% first-year return on $127k initial cash invested.
-12.52%
Cash On Cash
3.89%
Cap Rate
0.63
DSCR
$3,486
Rent
-$1,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,486 income − $4,808 expenses = $1,322 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,035
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,486
Total Expenses
$4,808
Mortgage P&I
89%
$3,103
Property Taxes
17%
$588
Home Insurance
6%
$211
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0