Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.06% first-year return on $126k initial cash invested.
-15.06%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$3,198
Rent
-$1,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,001
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,198
Total Expenses
$4,780
Mortgage P&I
93%
$2,979
Property Taxes
22%
$704
Home Insurance
7%
$215
HOA
2%
$50
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0