Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.62% first-year return on $126k initial cash invested.
-24.62%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$3,417
Rent
-$2,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,417 income − $5,998 expenses = $2,581 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,417
Total Expenses
$5,998
Mortgage P&I
88%
$2,996
Property Taxes
18%
$603
Home Insurance
6%
$210
HOA
38%
$1,300
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0