Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.43% first-year return on $127k initial cash invested.
-8.43%
Cash On Cash
4.3%
Cap Rate
0.76
DSCR
$3,985
Rent
-$891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,985
Total Expenses
$4,876
Mortgage P&I
72%
$2,858
Property Taxes
17%
$673
Home Insurance
6%
$220
HOA
2%
$90
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0