Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.62% first-year return on $129k initial cash invested.
-14.62%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$3,226
Rent
-$1,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,226 income − $4,798 expenses = $1,572 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,226
Total Expenses
$4,798
Mortgage P&I
95%
$3,061
Property Taxes
21%
$688
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0