Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.3% first-year return on $126k initial cash invested.
-17.3%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$2,273
Rent
-$1,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,273 income − $4,093 expenses = $1,820 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,011
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,273
Total Expenses
$4,093
Mortgage P&I
132%
$3,005
Property Taxes
12%
$278
Home Insurance
10%
$219
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0