Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.25% first-year return on $123k initial cash invested.
-10.25%
Cash On Cash
4.47%
Cap Rate
0.71
DSCR
$3,267
Rent
-$1,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,267 income − $4,321 expenses = $1,054 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$118k
Closing costs
1%
$5,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,267
Total Expenses
$4,321
Mortgage P&I
94%
$3,080
Property Taxes
6%
$182
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0