Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.17% first-year return on $127k initial cash invested.
-14.17%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$2,898
Rent
-$1,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,898 income − $4,393 expenses = $1,495 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,029
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,898
Total Expenses
$4,393
Mortgage P&I
104%
$3,009
Property Taxes
14%
$411
Home Insurance
8%
$219
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0