Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.81% first-year return on $126k initial cash invested.
-25.81%
Cash On Cash
1.15%
Cap Rate
0.18
DSCR
$1,548
Rent
-$2,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,548 income − $4,258 expenses = $2,710 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,548
Total Expenses
$4,258
Mortgage P&I
207%
$3,206
Property Taxes
28%
$440
Home Insurance
14%
$210
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0