Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.52% first-year return on $126k initial cash invested.
-15.52%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$3,782
Rent
-$1,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $5,407 expenses = $1,625 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,982
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,782
Total Expenses
$5,407
Mortgage P&I
81%
$3,059
Property Taxes
24%
$925
Home Insurance
6%
$210
HOA
6%
$230
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0