Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.71% first-year return on $126k initial cash invested.
-7.71%
Cash On Cash
4.6%
Cap Rate
0.78
DSCR
$3,485
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,485 income − $4,295 expenses = $810 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,485
Total Expenses
$4,295
Mortgage P&I
84%
$2,937
Property Taxes
7%
$243
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0