Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.5% first-year return on $126k initial cash invested.
-21.5%
Cash On Cash
2.05%
Cap Rate
0.32
DSCR
$2,187
Rent
-$2,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $4,445 expenses = $2,258 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,187
Total Expenses
$4,445
Mortgage P&I
145%
$3,172
Property Taxes
23%
$495
Home Insurance
10%
$210
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0