Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.16% first-year return on $126k initial cash invested.
-22.16%
Cash On Cash
2.24%
Cap Rate
0.34
DSCR
$2,491
Rent
-$2,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,491 income − $4,817 expenses = $2,326 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
$2,491
Total Expenses
$4,817
Mortgage P&I
133%
$3,321
Property Taxes
26%
$638
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$149
Maintenance
5%
$125
Other
0%
$0