Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.37% first-year return on $126k initial cash invested.
-12.37%
Cash On Cash
3.5%
Cap Rate
0.6
DSCR
$2,657
Rent
-$1,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,657 income − $3,956 expenses = $1,299 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,657
Total Expenses
$3,956
Mortgage P&I
110%
$2,915
Property Taxes
5%
$140
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0