Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.6% first-year return on $128k initial cash invested.
-14.6%
Cash On Cash
3.6%
Cap Rate
0.57
DSCR
$3,338
Rent
-$1,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,338 income − $4,896 expenses = $1,558 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,338
Total Expenses
$4,896
Mortgage P&I
96%
$3,221
Property Taxes
18%
$593
Home Insurance
6%
$214
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0