Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.42% first-year return on $126k initial cash invested.
-9.42%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$3,767
Rent
-$991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,767 income − $4,758 expenses = $991 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,011
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,767
Total Expenses
$4,758
Mortgage P&I
80%
$3,012
Property Taxes
15%
$557
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0