Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.75% first-year return on $126k initial cash invested.
-16.75%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$2,327
Rent
-$1,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,327 income − $4,083 expenses = $1,756 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,327
Total Expenses
$4,083
Mortgage P&I
130%
$3,021
Property Taxes
11%
$247
Home Insurance
9%
$210
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0