Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.03% first-year return on $126k initial cash invested.
-19.03%
Cash On Cash
2.77%
Cap Rate
0.43
DSCR
$2,782
Rent
-$2,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $4,785 expenses = $2,003 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,015
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,782
Total Expenses
$4,785
Mortgage P&I
117%
$3,253
Property Taxes
21%
$594
Home Insurance
8%
$215
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0