Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.44% first-year return on $128k initial cash invested.
-11.44%
Cash On Cash
3.86%
Cap Rate
0.65
DSCR
$3,065
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,065 income − $4,284 expenses = $1,219 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,088
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,065
Total Expenses
$4,284
Mortgage P&I
99%
$3,025
Property Taxes
8%
$244
Home Insurance
7%
$219
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0