Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.3% first-year return on $123k initial cash invested.
-7.3%
Cash On Cash
4.86%
Cap Rate
0.82
DSCR
$4,310
Rent
-$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,310 income − $5,060 expenses = $750 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,868
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,310
Total Expenses
$5,060
Mortgage P&I
67%
$2,909
Property Taxes
8%
$356
Home Insurance
5%
$215
HOA
11%
$458
Property Management
10%
$431
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0