Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.14% first-year return on $124k initial cash invested.
-12.14%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$3,435
Rent
-$1,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,435 income − $4,693 expenses = $1,258 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,435
Total Expenses
$4,693
Mortgage P&I
86%
$2,970
Property Taxes
18%
$609
Home Insurance
6%
$220
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0