Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.11% first-year return on $126k initial cash invested.
-9.11%
Cash On Cash
4.65%
Cap Rate
0.75
DSCR
$3,795
Rent
-$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,795 income − $4,752 expenses = $957 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,004
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,795
Total Expenses
$4,752
Mortgage P&I
82%
$3,093
Property Taxes
13%
$489
Home Insurance
5%
$182
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0