Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.93% first-year return on $126k initial cash invested.
-7.93%
Cash On Cash
4.58%
Cap Rate
0.78
DSCR
$3,855
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,855 income − $4,689 expenses = $834 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,013
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,855
Total Expenses
$4,689
Mortgage P&I
76%
$2,935
Property Taxes
11%
$433
Home Insurance
6%
$228
HOA
2%
$90
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0