Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.7% first-year return on $126k initial cash invested.
-3.7%
Cash On Cash
5.54%
Cap Rate
0.93
DSCR
$3,850
Rent
-$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,850 income − $4,239 expenses = $389 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,850
Total Expenses
$4,239
Mortgage P&I
77%
$2,965
Property Taxes
2%
$64
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0