Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.66% first-year return on $126k initial cash invested.
-11.66%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$3,122
Rent
-$1,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,996
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,122
Total Expenses
$4,345
Mortgage P&I
93%
$2,918
Property Taxes
13%
$406
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0