Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.41% first-year return on $126k initial cash invested.
-8.41%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$3,574
Rent
-$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,574 income − $4,456 expenses = $882 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,574
Total Expenses
$4,456
Mortgage P&I
83%
$2,967
Property Taxes
10%
$350
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0