Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.82% first-year return on $124k initial cash invested.
-19.82%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$2,688
Rent
-$2,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $4,731 expenses = $2,043 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,688
Total Expenses
$4,731
Mortgage P&I
111%
$2,981
Property Taxes
27%
$726
Home Insurance
8%
$206
HOA
4%
$120
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0