Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.31% first-year return on $128k initial cash invested.
-9.31%
Cash On Cash
4.49%
Cap Rate
0.74
DSCR
$3,707
Rent
-$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,707 income − $4,702 expenses = $995 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,105
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,707
Total Expenses
$4,702
Mortgage P&I
83%
$3,092
Property Taxes
12%
$428
Home Insurance
6%
$219
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0