Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.68% first-year return on $126k initial cash invested.
-21.68%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$2,173
Rent
-$2,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $4,446 expenses = $2,273 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,173
Total Expenses
$4,446
Mortgage P&I
136%
$2,951
Property Taxes
32%
$703
Home Insurance
10%
$210
HOA
1%
$17
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0