Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.07% first-year return on $126k initial cash invested.
-13.07%
Cash On Cash
3.72%
Cap Rate
0.61
DSCR
$3,428
Rent
-$1,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,428 income − $4,799 expenses = $1,371 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,996
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,428
Total Expenses
$4,799
Mortgage P&I
89%
$3,059
Property Taxes
19%
$646
Home Insurance
6%
$203
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0