Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.68% first-year return on $126k initial cash invested.
-24.68%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$1,371
Rent
-$2,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,371 income − $3,962 expenses = $2,591 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,371
Total Expenses
$3,962
Mortgage P&I
220%
$3,020
Property Taxes
27%
$375
Home Insurance
15%
$210
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0