Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.99% first-year return on $127k initial cash invested.
-16.99%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$3,636
Rent
-$1,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,636 income − $5,436 expenses = $1,800 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,055
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,636
Total Expenses
$5,436
Mortgage P&I
83%
$3,004
Property Taxes
12%
$454
Home Insurance
6%
$219
HOA
22%
$813
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0