Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.81% first-year return on $123k initial cash invested.
-25.81%
Cash On Cash
1.3%
Cap Rate
0.2
DSCR
$1,516
Rent
-$2,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,516 income − $4,155 expenses = $2,639 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,516
Total Expenses
$4,155
Mortgage P&I
211%
$3,194
Property Taxes
21%
$325
Home Insurance
14%
$210
HOA
2%
$31
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0