Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.89% first-year return on $127k initial cash invested.
-12.89%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$3,147
Rent
-$1,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,147 income − $4,511 expenses = $1,364 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,147
Total Expenses
$4,511
Mortgage P&I
96%
$3,008
Property Taxes
15%
$475
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0