Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.54% first-year return on $126k initial cash invested.
-24.54%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$1,653
Rent
-$2,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,653 income − $4,230 expenses = $2,577 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%
$6,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,653
Total Expenses
$4,230
Mortgage P&I
184%
$3,047
Property Taxes
33%
$543
Home Insurance
13%
$210
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0