Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.9% first-year return on $126k initial cash invested.
-15.9%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$2,608
Rent
-$1,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $4,272 expenses = $1,664 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,608
Total Expenses
$4,272
Mortgage P&I
113%
$2,959
Property Taxes
14%
$374
Home Insurance
9%
$231
HOA
1%
$31
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0