Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.78% first-year return on $126k initial cash invested.
-13.78%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$3,222
Rent
-$1,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,222 income − $4,669 expenses = $1,447 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
$3,222
Total Expenses
$4,669
Mortgage P&I
92%
$2,953
Property Taxes
21%
$669
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0