Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.6% first-year return on $126k initial cash invested.
-7.6%
Cash On Cash
4.82%
Cap Rate
0.8
DSCR
$3,703
Rent
-$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,703 income − $4,503 expenses = $800 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,703
Total Expenses
$4,503
Mortgage P&I
82%
$3,032
Property Taxes
9%
$317
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0