Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.37% first-year return on $126k initial cash invested.
-11.37%
Cash On Cash
4.02%
Cap Rate
0.66
DSCR
$3,359
Rent
-$1,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,359 income − $4,552 expenses = $1,193 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,997
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,359
Total Expenses
$4,552
Mortgage P&I
90%
$3,032
Property Taxes
11%
$357
Home Insurance
8%
$262
HOA
1%
$27
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0