Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.08% first-year return on $127k initial cash invested.
-14.08%
Cash On Cash
3.76%
Cap Rate
0.59
DSCR
$3,292
Rent
-$1,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,292 income − $4,777 expenses = $1,485 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,292
Total Expenses
$4,777
Mortgage P&I
98%
$3,210
Property Taxes
15%
$496
Home Insurance
7%
$214
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0