Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.75% first-year return on $128k initial cash invested.
-11.75%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$3,157
Rent
-$1,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,157 income − $4,407 expenses = $1,250 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,081
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,157
Total Expenses
$4,407
Mortgage P&I
97%
$3,066
Property Taxes
8%
$254
Home Insurance
7%
$220
HOA
1%
$46
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0