Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.37% first-year return on $124k initial cash invested.
-3.37%
Cash On Cash
5.86%
Cap Rate
0.96
DSCR
$4,631
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,631 income − $4,980 expenses = $349 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,911
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,631
Total Expenses
$4,980
Mortgage P&I
65%
$3,005
Property Taxes
10%
$455
Home Insurance
5%
$228
HOA
2%
$87
Property Management
10%
$463
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0