Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.91% first-year return on $126k initial cash invested.
-24.91%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$1,679
Rent
-$2,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,679 income − $4,303 expenses = $2,624 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
$1,679
Total Expenses
$4,303
Mortgage P&I
181%
$3,038
Property Taxes
36%
$609
Home Insurance
13%
$219
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0