Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.07% first-year return on $128k initial cash invested.
-11.07%
Cash On Cash
4.17%
Cap Rate
0.68
DSCR
$3,746
Rent
-$1,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,746 income − $4,923 expenses = $1,177 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$121k
Closing costs
1%
$6,074
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,746
Total Expenses
$4,923
Mortgage P&I
83%
$3,100
Property Taxes
17%
$630
Home Insurance
6%
$219
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0