Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.82% first-year return on $126k initial cash invested.
-8.82%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$3,746
Rent
-$923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,746 income − $4,669 expenses = $923 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,977
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,746
Total Expenses
$4,669
Mortgage P&I
80%
$2,990
Property Taxes
13%
$495
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0