Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.85% first-year return on $126k initial cash invested.
-11.85%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$3,705
Rent
-$1,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,705 income − $4,947 expenses = $1,242 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,705
Total Expenses
$4,947
Mortgage P&I
81%
$2,999
Property Taxes
21%
$776
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0