Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.46% first-year return on $126k initial cash invested.
-3.46%
Cash On Cash
6.26%
Cap Rate
0.96
DSCR
$4,726
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,726 income − $5,090 expenses = $364 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,017
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,726
Total Expenses
$5,090
Mortgage P&I
69%
$3,269
Property Taxes
7%
$333
Home Insurance
5%
$226
HOA
1%
$33
Property Management
10%
$473
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0