Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.03% first-year return on $126k initial cash invested.
-19.03%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$2,595
Rent
-$1,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,595 income − $4,593 expenses = $1,998 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,595
Total Expenses
$4,593
Mortgage P&I
117%
$3,031
Property Taxes
26%
$662
Home Insurance
8%
$210
HOA
1%
$14
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0