Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.67% first-year return on $129k initial cash invested.
-11.67%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$3,608
Rent
-$1,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,608 income − $4,860 expenses = $1,252 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,608
Total Expenses
$4,860
Mortgage P&I
87%
$3,122
Property Taxes
17%
$600
Home Insurance
6%
$201
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0