Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.89% first-year return on $128k initial cash invested.
-13.89%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$2,631
Rent
-$1,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $4,107 expenses = $1,476 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$121k
Closing costs
1%
$6,073
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,631
Total Expenses
$4,107
Mortgage P&I
114%
$3,000
Property Taxes
7%
$195
Home Insurance
8%
$217
HOA
0%
$10
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0