Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.08% first-year return on $127k initial cash invested.
-16.08%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$2,937
Rent
-$1,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,937 income − $4,636 expenses = $1,699 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,036
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,937
Total Expenses
$4,636
Mortgage P&I
105%
$3,097
Property Taxes
19%
$565
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0