Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.72% first-year return on $126k initial cash invested.
-10.72%
Cash On Cash
4.08%
Cap Rate
0.69
DSCR
$3,873
Rent
-$1,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $4,998 expenses = $1,125 out of pocket
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%
$5,998
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,873
Total Expenses
$4,998
Mortgage P&I
77%
$2,969
Property Taxes
16%
$602
Home Insurance
5%
$210
HOA
5%
$210
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0