Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.98% first-year return on $126k initial cash invested.
-14.98%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$2,923
Rent
-$1,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,923 income − $4,502 expenses = $1,579 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%
$6,023
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,923
Total Expenses
$4,502
Mortgage P&I
104%
$3,046
Property Taxes
17%
$483
Home Insurance
7%
$214
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0