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 $129k initial cash invested.
-14.17%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$3,208
Rent
-$1,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,208 income − $4,735 expenses = $1,527 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,158
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,208
Total Expenses
$4,735
Mortgage P&I
97%
$3,118
Property Taxes
12%
$390
Home Insurance
7%
$219
HOA
5%
$175
Property Management
10%
$321
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0