Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.95% first-year return on $129k initial cash invested.
-14.95%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$3,462
Rent
-$1,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,462 income − $5,065 expenses = $1,603 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,126
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,462
Total Expenses
$5,065
Mortgage P&I
87%
$3,018
Property Taxes
26%
$902
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0