Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.34% first-year return on $126k initial cash invested.
-21.34%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$1,806
Rent
-$2,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,806 income − $4,047 expenses = $2,241 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,806
Total Expenses
$4,047
Mortgage P&I
166%
$3,006
Property Taxes
20%
$362
Home Insurance
12%
$210
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0