Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.29% first-year return on $122k initial cash invested.
-9.29%
Cash On Cash
4.4%
Cap Rate
0.73
DSCR
$3,377
Rent
-$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,377 income − $4,324 expenses = $947 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%
$5,828
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,377
Total Expenses
$4,324
Mortgage P&I
86%
$2,914
Property Taxes
10%
$321
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0