Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.03% first-year return on $124k initial cash invested.
-16.03%
Cash On Cash
3.09%
Cap Rate
0.5
DSCR
$2,814
Rent
-$1,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,814 income − $4,467 expenses = $1,653 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,891
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,814
Total Expenses
$4,467
Mortgage P&I
108%
$3,030
Property Taxes
17%
$465
Home Insurance
7%
$210
HOA
1%
$30
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0