Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.01% first-year return on $125k initial cash invested.
-4.01%
Cash On Cash
5.25%
Cap Rate
0.93
DSCR
$4,372
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,957
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,372
Total Expenses
$4,790
Mortgage P&I
64%
$2,805
Property Taxes
9%
$378
Home Insurance
5%
$215
HOA
6%
$255
Property Management
10%
$437
CapEx
5%
$219
Vacancy
6%
$262
Maintenance
5%
$219
Other
0%
$0