Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.11% first-year return on $126k initial cash invested.
-24.11%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$1,808
Rent
-$2,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,808 income − $4,339 expenses = $2,531 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
$1,808
Total Expenses
$4,339
Mortgage P&I
165%
$2,990
Property Taxes
37%
$670
Home Insurance
12%
$210
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0