Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.1% first-year return on $126k initial cash invested.
-12.1%
Cash On Cash
3.99%
Cap Rate
0.65
DSCR
$3,527
Rent
-$1,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,527 income − $4,798 expenses = $1,271 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,527
Total Expenses
$4,798
Mortgage P&I
88%
$3,089
Property Taxes
17%
$582
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0