Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.59% first-year return on $126k initial cash invested.
-9.59%
Cash On Cash
4.66%
Cap Rate
0.74
DSCR
$3,387
Rent
-$1,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,387 income − $4,394 expenses = $1,007 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%
$6,001
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,387
Total Expenses
$4,394
Mortgage P&I
94%
$3,169
Property Taxes
3%
$116
Home Insurance
6%
$219
HOA
0%
$10
Property Management
10%
$339
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0