Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.56% first-year return on $129k initial cash invested.
-13.56%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$3,204
Rent
-$1,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,204 income − $4,665 expenses = $1,461 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,204
Total Expenses
$4,665
Mortgage P&I
95%
$3,053
Property Taxes
14%
$448
Home Insurance
7%
$217
HOA
4%
$115
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0