Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.29% first-year return on $126k initial cash invested.
-17.29%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$3,109
Rent
-$1,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,109 income − $4,930 expenses = $1,821 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,020
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,109
Total Expenses
$4,930
Mortgage P&I
97%
$3,014
Property Taxes
18%
$570
Home Insurance
7%
$213
HOA
10%
$325
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$187
Maintenance
5%
$155
Other
0%
$0