Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.58% first-year return on $126k initial cash invested.
-8.58%
Cash On Cash
4.65%
Cap Rate
0.76
DSCR
$3,184
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,009
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,184
Total Expenses
$4,086
Mortgage P&I
96%
$3,070
Property Taxes
6%
$187
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0