Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.93% first-year return on $126k initial cash invested.
-17.93%
Cash On Cash
2.84%
Cap Rate
0.45
DSCR
$2,750
Rent
-$1,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,750 income − $4,631 expenses = $1,881 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,750
Total Expenses
$4,631
Mortgage P&I
115%
$3,160
Property Taxes
20%
$545
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0