Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.68% first-year return on $126k initial cash invested.
-15.68%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$3,367
Rent
-$1,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,367 income − $5,019 expenses = $1,652 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,019
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,367
Total Expenses
$5,019
Mortgage P&I
90%
$3,032
Property Taxes
26%
$876
Home Insurance
7%
$236
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0