Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.4% first-year return on $126k initial cash invested.
-27.4%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$844
Rent
-$2,877
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
6.3%
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
$844
Total Expenses
$3,721
Mortgage P&I
350%
$2,954
Property Taxes
25%
$208
Home Insurance
25%
$210
HOA
15%
$130
Property Management
10%
$84
CapEx
5%
$42
Vacancy
6%
$51
Maintenance
5%
$42
Other
0%
$0