Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.61% first-year return on $124k initial cash invested.
-11.61%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$3,175
Rent
-$1,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,175 income − $4,375 expenses = $1,200 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,175
Total Expenses
$4,375
Mortgage P&I
93%
$2,955
Property Taxes
10%
$314
Home Insurance
9%
$280
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0