Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.98% first-year return on $127k initial cash invested.
-12.98%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$3,841
Rent
-$1,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,841 income − $5,217 expenses = $1,376 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,060
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,841
Total Expenses
$5,217
Mortgage P&I
79%
$3,045
Property Taxes
25%
$964
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0