Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.34% first-year return on $128k initial cash invested.
-16.34%
Cash On Cash
3.21%
Cap Rate
0.51
DSCR
$3,098
Rent
-$1,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $4,841 expenses = $1,743 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,098
Total Expenses
$4,841
Mortgage P&I
104%
$3,219
Property Taxes
19%
$599
Home Insurance
7%
$217
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0