Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.79% first-year return on $126k initial cash invested.
-22.79%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$1,791
Rent
-$2,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,791 income − $4,188 expenses = $2,397 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,009
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,791
Total Expenses
$4,188
Mortgage P&I
173%
$3,098
Property Taxes
23%
$404
Home Insurance
12%
$220
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0