Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.13% first-year return on $124k initial cash invested.
-16.13%
Cash On Cash
3.15%
Cap Rate
0.5
DSCR
$2,813
Rent
-$1,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,813 income − $4,477 expenses = $1,664 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,894
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,813
Total Expenses
$4,477
Mortgage P&I
109%
$3,072
Property Taxes
15%
$409
Home Insurance
7%
$210
HOA
2%
$54
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0