Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.79% first-year return on $124k initial cash invested.
-14.79%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$2,783
Rent
-$1,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,783 income − $4,310 expenses = $1,527 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,898
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,783
Total Expenses
$4,310
Mortgage P&I
107%
$2,987
Property Taxes
14%
$390
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0