Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.37% first-year return on $126k initial cash invested.
-10.37%
Cash On Cash
4.54%
Cap Rate
0.71
DSCR
$3,410
Rent
-$1,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,410 income − $4,497 expenses = $1,087 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,410
Total Expenses
$4,497
Mortgage P&I
93%
$3,185
Property Taxes
6%
$216
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$205
Maintenance
5%
$170
Other
0%
$0