Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.61% first-year return on $126k initial cash invested.
-7.61%
Cash On Cash
4.73%
Cap Rate
0.8
DSCR
$4,028
Rent
-$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,028 income − $4,824 expenses = $796 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,028
Total Expenses
$4,824
Mortgage P&I
73%
$2,950
Property Taxes
13%
$532
Home Insurance
6%
$245
HOA
1%
$50
Property Management
10%
$403
CapEx
5%
$201
Vacancy
6%
$242
Maintenance
5%
$201
Other
0%
$0