Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.01% first-year return on $126k initial cash invested.
-13.01%
Cash On Cash
3.4%
Cap Rate
0.58
DSCR
$2,914
Rent
-$1,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,914 income − $4,276 expenses = $1,362 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,984
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,914
Total Expenses
$4,276
Mortgage P&I
100%
$2,911
Property Taxes
14%
$397
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0