Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.04% first-year return on $126k initial cash invested.
-16.04%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$2,715
Rent
-$1,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $4,395 expenses = $1,680 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%
$5,986
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,715
Total Expenses
$4,395
Mortgage P&I
110%
$2,981
Property Taxes
16%
$426
Home Insurance
8%
$220
HOA
2%
$61
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0