Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.08% first-year return on $128k initial cash invested.
-4.08%
Cash On Cash
5.52%
Cap Rate
0.93
DSCR
$4,239
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,239 income − $4,674 expenses = $435 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,096
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,239
Total Expenses
$4,674
Mortgage P&I
71%
$3,025
Property Taxes
6%
$257
Home Insurance
5%
$215
HOA
2%
$75
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0