Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.47% first-year return on $129k initial cash invested.
-16.47%
Cash On Cash
3.47%
Cap Rate
0.53
DSCR
$3,312
Rent
-$1,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,312 income − $5,079 expenses = $1,767 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,131
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,312
Total Expenses
$5,079
Mortgage P&I
102%
$3,376
Property Taxes
19%
$614
Home Insurance
7%
$227
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0