Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.16% first-year return on $126k initial cash invested.
-21.16%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$2,876
Rent
-$2,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,876 income − $5,105 expenses = $2,229 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,020
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,876
Total Expenses
$5,105
Mortgage P&I
105%
$3,012
Property Taxes
34%
$974
Home Insurance
7%
$208
HOA
6%
$162
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0