Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.98% first-year return on $126k initial cash invested.
-22.98%
Cash On Cash
1.68%
Cap Rate
0.27
DSCR
$2,233
Rent
-$2,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,233 income − $4,645 expenses = $2,412 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,233
Total Expenses
$4,645
Mortgage P&I
141%
$3,139
Property Taxes
32%
$715
Home Insurance
9%
$210
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0