Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.88% first-year return on $126k initial cash invested.
-21.88%
Cash On Cash
2.27%
Cap Rate
0.34
DSCR
$2,177
Rent
-$2,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,177 income − $4,474 expenses = $2,297 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,177
Total Expenses
$4,474
Mortgage P&I
153%
$3,325
Property Taxes
11%
$236
Home Insurance
10%
$210
HOA
6%
$136
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0