Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.65% first-year return on $126k initial cash invested.
-14.65%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$2,892
Rent
-$1,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $4,430 expenses = $1,538 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,892
Total Expenses
$4,430
Mortgage P&I
102%
$2,959
Property Taxes
18%
$508
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0