Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.23% first-year return on $129k initial cash invested.
-13.23%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$3,345
Rent
-$1,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,345 income − $4,772 expenses = $1,427 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,345
Total Expenses
$4,772
Mortgage P&I
94%
$3,137
Property Taxes
16%
$526
Home Insurance
7%
$220
HOA
1%
$20
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0