Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.15% first-year return on $124k initial cash invested.
-11.15%
Cash On Cash
4.09%
Cap Rate
0.67
DSCR
$3,377
Rent
-$1,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,377 income − $4,525 expenses = $1,148 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,884
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,377
Total Expenses
$4,525
Mortgage P&I
88%
$2,983
Property Taxes
14%
$458
Home Insurance
6%
$205
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0