Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.75% first-year return on $129k initial cash invested.
-3.75%
Cash On Cash
5.54%
Cap Rate
0.94
DSCR
$4,288
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,288 income − $4,692 expenses = $404 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,157
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,288
Total Expenses
$4,692
Mortgage P&I
71%
$3,032
Property Taxes
8%
$326
Home Insurance
5%
$220
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0