Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.39% first-year return on $126k initial cash invested.
-10.39%
Cash On Cash
4.25%
Cap Rate
0.7
DSCR
$3,322
Rent
-$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,322 income − $4,412 expenses = $1,090 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%
$5,996
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,322
Total Expenses
$4,412
Mortgage P&I
92%
$3,048
Property Taxes
9%
$284
Home Insurance
7%
$217
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0