Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.61% first-year return on $126k initial cash invested.
-18.61%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$3,277
Rent
-$1,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,277 income − $5,231 expenses = $1,954 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
$3,277
Total Expenses
$5,231
Mortgage P&I
93%
$3,033
Property Taxes
35%
$1,135
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0