Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.34% first-year return on $126k initial cash invested.
-20.34%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$2,335
Rent
-$2,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,335 income − $4,475 expenses = $2,140 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,011
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,335
Total Expenses
$4,475
Mortgage P&I
129%
$3,015
Property Taxes
27%
$635
Home Insurance
9%
$217
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0