Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.51% first-year return on $127k initial cash invested.
-8.51%
Cash On Cash
4.5%
Cap Rate
0.77
DSCR
$4,214
Rent
-$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,214 income − $5,114 expenses = $900 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,214
Total Expenses
$5,114
Mortgage P&I
70%
$2,953
Property Taxes
20%
$846
Home Insurance
5%
$219
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0