Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.43% first-year return on $124k initial cash invested.
-8.43%
Cash On Cash
4.91%
Cap Rate
0.78
DSCR
$3,672
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,672 income − $4,545 expenses = $873 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,919
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,672
Total Expenses
$4,545
Mortgage P&I
85%
$3,113
Property Taxes
7%
$272
Home Insurance
6%
$205
HOA
0%
$0
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0