Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.58% first-year return on $126k initial cash invested.
-13.58%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$2,747
Rent
-$1,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,747 income − $4,170 expenses = $1,423 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
$2,747
Total Expenses
$4,170
Mortgage P&I
109%
$2,999
Property Taxes
9%
$247
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0