Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.74% first-year return on $126k initial cash invested.
-22.74%
Cash On Cash
2.15%
Cap Rate
0.32
DSCR
$1,780
Rent
-$2,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,780 income − $4,167 expenses = $2,387 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,780
Total Expenses
$4,167
Mortgage P&I
189%
$3,372
Property Taxes
7%
$122
Home Insurance
12%
$210
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0