Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.34% first-year return on $124k initial cash invested.
-22.34%
Cash On Cash
2.1%
Cap Rate
0.32
DSCR
$2,347
Rent
-$2,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,347 income − $4,657 expenses = $2,310 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,347
Total Expenses
$4,657
Mortgage P&I
138%
$3,229
Property Taxes
22%
$516
Home Insurance
9%
$202
HOA
4%
$100
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0