Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.52% first-year return on $126k initial cash invested.
-9.52%
Cash On Cash
4.29%
Cap Rate
0.72
DSCR
$3,723
Rent
-$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,723 income − $4,726 expenses = $1,003 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,021
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,723
Total Expenses
$4,726
Mortgage P&I
80%
$2,968
Property Taxes
16%
$581
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0