Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.39% first-year return on $128k initial cash invested.
-5.39%
Cash On Cash
5.91%
Cap Rate
0.9
DSCR
$4,824
Rent
-$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,824 income − $5,398 expenses = $574 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,088
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,824
Total Expenses
$5,398
Mortgage P&I
69%
$3,329
Property Taxes
10%
$500
Home Insurance
5%
$236
HOA
2%
$80
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0