Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.22% first-year return on $126k initial cash invested.
-24.22%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$1,408
Rent
-$2,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,408 income − $3,951 expenses = $2,543 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,408
Total Expenses
$3,951
Mortgage P&I
216%
$3,037
Property Taxes
24%
$339
Home Insurance
15%
$210
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0