Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.97% first-year return on $126k initial cash invested.
-19.97%
Cash On Cash
1.77%
Cap Rate
0.31
DSCR
$2,065
Rent
-$2,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,065 income − $4,158 expenses = $2,093 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,065
Total Expenses
$4,158
Mortgage P&I
139%
$2,876
Property Taxes
26%
$536
Home Insurance
10%
$210
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0