Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9% first-year return on $127k initial cash invested.
-9%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$3,413
Rent
-$953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,413 income − $4,366 expenses = $953 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,413
Total Expenses
$4,366
Mortgage P&I
89%
$3,028
Property Taxes
7%
$240
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0