Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.61% first-year return on $124k initial cash invested.
-9.61%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$4,373
Rent
-$996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,373 income − $5,369 expenses = $996 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$119k
Closing costs
1%
$5,925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,373
Total Expenses
$5,369
Mortgage P&I
67%
$2,926
Property Taxes
25%
$1,096
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$219
Vacancy
6%
$262
Maintenance
5%
$219
Other
0%
$0