Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.32% first-year return on $123k initial cash invested.
-0.32%
Cash On Cash
6.38%
Cap Rate
1.07
DSCR
$4,703
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,703 income − $4,736 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,703
Total Expenses
$4,736
Mortgage P&I
62%
$2,906
Property Taxes
8%
$382
Home Insurance
4%
$205
HOA
0%
$21
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0