Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.23% first-year return on $128k initial cash invested.
-13.23%
Cash On Cash
3.7%
Cap Rate
0.61
DSCR
$3,899
Rent
-$1,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,899 income − $5,305 expenses = $1,406 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$121k
Closing costs
1%
$6,072
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,899
Total Expenses
$5,305
Mortgage P&I
79%
$3,081
Property Taxes
25%
$993
Home Insurance
6%
$217
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0