Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.54% first-year return on $123k initial cash invested.
-19.54%
Cash On Cash
2.7%
Cap Rate
0.41
DSCR
$2,678
Rent
-$2,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,678 income − $4,681 expenses = $2,003 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,858
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,678
Total Expenses
$4,681
Mortgage P&I
119%
$3,186
Property Taxes
21%
$559
Home Insurance
8%
$210
HOA
1%
$29
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0