Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.77% first-year return on $124k initial cash invested.
-7.77%
Cash On Cash
4.82%
Cap Rate
0.8
DSCR
$4,258
Rent
-$804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,258 income − $5,062 expenses = $804 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,911
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,258
Total Expenses
$5,062
Mortgage P&I
70%
$2,965
Property Taxes
18%
$780
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0