Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.55% first-year return on $124k initial cash invested.
-12.55%
Cash On Cash
3.83%
Cap Rate
0.63
DSCR
$3,599
Rent
-$1,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,599 income − $4,894 expenses = $1,295 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,897
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,599
Total Expenses
$4,894
Mortgage P&I
83%
$2,998
Property Taxes
15%
$557
Home Insurance
6%
$217
HOA
5%
$186
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0