Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.79% first-year return on $127k initial cash invested.
-8.79%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$4,019
Rent
-$932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,019 income − $4,951 expenses = $932 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,060
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,019
Total Expenses
$4,951
Mortgage P&I
75%
$3,020
Property Taxes
17%
$676
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0