Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.62% first-year return on $122k initial cash invested.
-0.62%
Cash On Cash
6.41%
Cap Rate
1.05
DSCR
$4,417
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,417 income − $4,480 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,417
Total Expenses
$4,480
Mortgage P&I
66%
$2,937
Property Taxes
4%
$191
Home Insurance
5%
$203
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0