Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.58% first-year return on $126k initial cash invested.
-15.58%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$3,001
Rent
-$1,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,001 income − $4,639 expenses = $1,638 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,008
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,001
Total Expenses
$4,639
Mortgage P&I
101%
$3,031
Property Taxes
21%
$616
Home Insurance
7%
$212
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0