Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.59% first-year return on $126k initial cash invested.
-4.59%
Cash On Cash
5.36%
Cap Rate
0.92
DSCR
$4,821
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,821 income − $5,301 expenses = $480 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,979
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,821
Total Expenses
$5,301
Mortgage P&I
60%
$2,908
Property Taxes
17%
$808
Home Insurance
6%
$280
HOA
1%
$52
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0