Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.03% first-year return on $126k initial cash invested.
-18.03%
Cash On Cash
3.31%
Cap Rate
0.49
DSCR
$3,345
Rent
-$1,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,345 income − $5,232 expenses = $1,887 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,345
Total Expenses
$5,232
Mortgage P&I
101%
$3,369
Property Taxes
20%
$668
Home Insurance
6%
$209
HOA
4%
$117
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0