Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.8% first-year return on $126k initial cash invested.
-19.8%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$1,792
Rent
-$2,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,792 income − $3,868 expenses = $2,076 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,792
Total Expenses
$3,868
Mortgage P&I
170%
$3,039
Property Taxes
8%
$152
Home Insurance
12%
$210
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0