Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.99% first-year return on $126k initial cash invested.
-7.99%
Cash On Cash
4.8%
Cap Rate
0.79
DSCR
$4,044
Rent
-$838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,044 income − $4,882 expenses = $838 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,044
Total Expenses
$4,882
Mortgage P&I
75%
$3,032
Property Taxes
15%
$589
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0