Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.85% first-year return on $126k initial cash invested.
-19.85%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$3,476
Rent
-$2,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,476 income − $5,560 expenses = $2,084 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
$3,476
Total Expenses
$5,560
Mortgage P&I
87%
$3,037
Property Taxes
37%
$1,276
Home Insurance
6%
$210
HOA
4%
$132
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0