Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.02% first-year return on $127k initial cash invested.
-9.02%
Cash On Cash
4.56%
Cap Rate
0.75
DSCR
$3,649
Rent
-$956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,649 income − $4,605 expenses = $956 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,058
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,649
Total Expenses
$4,605
Mortgage P&I
84%
$3,077
Property Taxes
10%
$363
Home Insurance
6%
$217
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0