Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.47% first-year return on $126k initial cash invested.
-16.47%
Cash On Cash
3.3%
Cap Rate
0.51
DSCR
$2,810
Rent
-$1,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $4,536 expenses = $1,726 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,810
Total Expenses
$4,536
Mortgage P&I
115%
$3,235
Property Taxes
13%
$361
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0