Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.21% first-year return on $129k initial cash invested.
-12.21%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$3,378
Rent
-$1,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $4,694 expenses = $1,316 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,158
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,378
Total Expenses
$4,694
Mortgage P&I
91%
$3,064
Property Taxes
15%
$492
Home Insurance
8%
$259
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0