Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12% first-year return on $126k initial cash invested.
-12%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$3,298
Rent
-$1,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,298 income − $4,558 expenses = $1,260 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,998
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,298
Total Expenses
$4,558
Mortgage P&I
92%
$3,043
Property Taxes
13%
$419
Home Insurance
6%
$210
HOA
1%
$28
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0