Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.64% first-year return on $126k initial cash invested.
-21.64%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$2,004
Rent
-$2,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,004 income − $4,276 expenses = $2,272 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,004
Total Expenses
$4,276
Mortgage P&I
152%
$3,036
Property Taxes
3%
$52
Home Insurance
10%
$210
HOA
23%
$458
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0