Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.05% first-year return on $124k initial cash invested.
-1.05%
Cash On Cash
6.21%
Cap Rate
1.04
DSCR
$4,643
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,643 income − $4,751 expenses = $108 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,896
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,643
Total Expenses
$4,751
Mortgage P&I
63%
$2,928
Property Taxes
7%
$345
Home Insurance
5%
$236
HOA
1%
$35
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0