Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.32% first-year return on $126k initial cash invested.
-11.32%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$3,475
Rent
-$1,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,475 income − $4,663 expenses = $1,188 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%
$5,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,475
Total Expenses
$4,663
Mortgage P&I
86%
$2,971
Property Taxes
16%
$565
Home Insurance
6%
$210
HOA
0%
$13
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0