Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.75% first-year return on $126k initial cash invested.
-25.75%
Cash On Cash
1.31%
Cap Rate
0.2
DSCR
$1,753
Rent
-$2,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,753 income − $4,457 expenses = $2,704 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,753
Total Expenses
$4,457
Mortgage P&I
187%
$3,271
Property Taxes
30%
$520
Home Insurance
12%
$210
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0