Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.58% first-year return on $129k initial cash invested.
-12.58%
Cash On Cash
4.26%
Cap Rate
0.65
DSCR
$3,627
Rent
-$1,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,627 income − $4,983 expenses = $1,356 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,627
Total Expenses
$4,983
Mortgage P&I
93%
$3,362
Property Taxes
12%
$450
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0