Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.77% first-year return on $128k initial cash invested.
-13.77%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$3,578
Rent
-$1,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,578 income − $5,044 expenses = $1,466 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,578
Total Expenses
$5,044
Mortgage P&I
84%
$3,018
Property Taxes
25%
$882
Home Insurance
6%
$213
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0