Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.43% first-year return on $126k initial cash invested.
-17.43%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$2,400
Rent
-$1,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,400 income − $4,227 expenses = $1,827 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,400
Total Expenses
$4,227
Mortgage P&I
124%
$2,974
Property Taxes
17%
$419
Home Insurance
9%
$210
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0