Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.92% first-year return on $127k initial cash invested.
-3.92%
Cash On Cash
6.18%
Cap Rate
0.95
DSCR
$5,341
Rent
-$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,341 income − $5,756 expenses = $415 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,044
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,341
Total Expenses
$5,756
Mortgage P&I
61%
$3,261
Property Taxes
11%
$594
Home Insurance
4%
$213
HOA
6%
$300
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$320
Maintenance
5%
$267
Other
0%
$0