Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.01% first-year return on $126k initial cash invested.
-15.01%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$3,415
Rent
-$1,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,415 income − $4,993 expenses = $1,578 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,008
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,415
Total Expenses
$4,993
Mortgage P&I
87%
$2,963
Property Taxes
27%
$931
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0