Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.39% first-year return on $123k initial cash invested.
-10.39%
Cash On Cash
4.27%
Cap Rate
0.7
DSCR
$3,756
Rent
-$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,756 income − $4,823 expenses = $1,067 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,867
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,756
Total Expenses
$4,823
Mortgage P&I
79%
$2,967
Property Taxes
18%
$669
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0