Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12% first-year return on $127k initial cash invested.
-12%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$3,444
Rent
-$1,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,444 income − $4,710 expenses = $1,266 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,444
Total Expenses
$4,710
Mortgage P&I
86%
$2,968
Property Taxes
18%
$608
Home Insurance
6%
$219
HOA
1%
$20
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0