Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.09% first-year return on $126k initial cash invested.
-15.09%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$2,878
Rent
-$1,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,878 income − $4,459 expenses = $1,581 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,878
Total Expenses
$4,459
Mortgage P&I
106%
$3,046
Property Taxes
13%
$361
Home Insurance
8%
$220
HOA
3%
$83
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0