Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.18% first-year return on $126k initial cash invested.
-13.18%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$2,996
Rent
-$1,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,996 income − $4,380 expenses = $1,384 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%
$5,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,996
Total Expenses
$4,380
Mortgage P&I
99%
$2,972
Property Taxes
14%
$418
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0