Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.93% first-year return on $126k initial cash invested.
-20.93%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$2,499
Rent
-$2,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $4,693 expenses = $2,194 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%
$5,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,499
Total Expenses
$4,693
Mortgage P&I
119%
$2,985
Property Taxes
34%
$848
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0