Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.31% first-year return on $127k initial cash invested.
-1.31%
Cash On Cash
6.28%
Cap Rate
1.04
DSCR
$5,160
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,160 income − $5,298 expenses = $138 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,041
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,160
Total Expenses
$5,298
Mortgage P&I
59%
$3,043
Property Taxes
14%
$702
Home Insurance
4%
$211
HOA
0%
$0
Property Management
10%
$516
CapEx
5%
$258
Vacancy
6%
$310
Maintenance
5%
$258
Other
0%
$0