Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.42% first-year return on $127k initial cash invested.
-10.42%
Cash On Cash
4.36%
Cap Rate
0.7
DSCR
$3,572
Rent
-$1,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,572 income − $4,671 expenses = $1,099 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$120k
Closing costs
1%
$6,024
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,572
Total Expenses
$4,671
Mortgage P&I
87%
$3,108
Property Taxes
12%
$424
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0