Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.92% first-year return on $126k initial cash invested.
-23.92%
Cash On Cash
1.82%
Cap Rate
0.27
DSCR
$1,834
Rent
-$2,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $4,341 expenses = $2,507 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,834
Total Expenses
$4,341
Mortgage P&I
181%
$3,321
Property Taxes
18%
$333
Home Insurance
11%
$210
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0