Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.6% first-year return on $126k initial cash invested.
-12.6%
Cash On Cash
3.68%
Cap Rate
0.62
DSCR
$3,562
Rent
-$1,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,562 income − $4,886 expenses = $1,324 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,003
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,562
Total Expenses
$4,886
Mortgage P&I
84%
$2,989
Property Taxes
23%
$806
Home Insurance
5%
$165
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0