Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.46% first-year return on $129k initial cash invested.
-7.46%
Cash On Cash
4.73%
Cap Rate
0.8
DSCR
$3,839
Rent
-$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,839 income − $4,642 expenses = $803 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,839
Total Expenses
$4,642
Mortgage P&I
79%
$3,037
Property Taxes
10%
$392
Home Insurance
6%
$215
HOA
0%
$0
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0