Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.52% first-year return on $129k initial cash invested.
-5.52%
Cash On Cash
5.34%
Cap Rate
0.88
DSCR
$4,290
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,290 income − $4,885 expenses = $595 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,163
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,290
Total Expenses
$4,885
Mortgage P&I
73%
$3,126
Property Taxes
10%
$417
Home Insurance
5%
$228
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0