Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.57% first-year return on $126k initial cash invested.
-16.57%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$2,184
Rent
-$1,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $3,921 expenses = $1,737 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,184
Total Expenses
$3,921
Mortgage P&I
138%
$3,005
Property Taxes
6%
$139
Home Insurance
10%
$210
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0