Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.71% first-year return on $129k initial cash invested.
-12.71%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$3,541
Rent
-$1,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,541 income − $4,904 expenses = $1,363 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,130
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,541
Total Expenses
$4,904
Mortgage P&I
86%
$3,055
Property Taxes
21%
$744
Home Insurance
5%
$185
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0