Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.03% first-year return on $128k initial cash invested.
-16.03%
Cash On Cash
3.49%
Cap Rate
0.53
DSCR
$3,155
Rent
-$1,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,155 income − $4,861 expenses = $1,706 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,155
Total Expenses
$4,861
Mortgage P&I
105%
$3,319
Property Taxes
16%
$499
Home Insurance
7%
$222
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0