Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.55% first-year return on $126k initial cash invested.
-10.55%
Cash On Cash
4.27%
Cap Rate
0.69
DSCR
$3,208
Rent
-$1,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,208 income − $4,318 expenses = $1,110 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,015
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,208
Total Expenses
$4,318
Mortgage P&I
96%
$3,090
Property Taxes
2%
$56
Home Insurance
9%
$297
HOA
1%
$42
Property Management
10%
$321
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0