Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.7% first-year return on $126k initial cash invested.
-13.7%
Cash On Cash
3.55%
Cap Rate
0.58
DSCR
$3,428
Rent
-$1,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,428 income − $4,861 expenses = $1,433 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,428
Total Expenses
$4,861
Mortgage P&I
88%
$3,031
Property Taxes
17%
$589
Home Insurance
6%
$210
HOA
4%
$140
Property Management
10%
$343
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0