Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.04% first-year return on $126k initial cash invested.
-5.04%
Cash On Cash
5.31%
Cap Rate
0.89
DSCR
$3,928
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,928
Total Expenses
$4,457
Mortgage P&I
76%
$2,988
Property Taxes
4%
$161
Home Insurance
5%
$210
HOA
2%
$77
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0