Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.14% first-year return on $124k initial cash invested.
-13.14%
Cash On Cash
3.9%
Cap Rate
0.62
DSCR
$3,465
Rent
-$1,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,465 income − $4,828 expenses = $1,363 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$119k
Closing costs
1%
$5,926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,465
Total Expenses
$4,828
Mortgage P&I
90%
$3,114
Property Taxes
17%
$604
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0