Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.15% first-year return on $126k initial cash invested.
-14.15%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$2,650
Rent
-$1,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $4,135 expenses = $1,485 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,650
Total Expenses
$4,135
Mortgage P&I
113%
$3,003
Property Taxes
9%
$234
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0