Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.52% first-year return on $126k initial cash invested.
-7.52%
Cash On Cash
4.62%
Cap Rate
0.8
DSCR
$4,007
Rent
-$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,022
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,007
Total Expenses
$4,800
Mortgage P&I
73%
$2,912
Property Taxes
16%
$641
Home Insurance
5%
$206
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0