Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.54% first-year return on $127k initial cash invested.
-2.54%
Cash On Cash
5.74%
Cap Rate
0.98
DSCR
$4,263
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,043
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,263
Total Expenses
$4,532
Mortgage P&I
69%
$2,947
Property Taxes
6%
$276
Home Insurance
5%
$201
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0