Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.64% first-year return on $122k initial cash invested.
-12.64%
Cash On Cash
3.7%
Cap Rate
0.61
DSCR
$3,296
Rent
-$1,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,296 income − $4,586 expenses = $1,290 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$117k
Closing costs
1%
$5,831
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,296
Total Expenses
$4,586
Mortgage P&I
89%
$2,921
Property Taxes
13%
$423
Home Insurance
6%
$205
HOA
5%
$179
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0