Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.79% first-year return on $124k initial cash invested.
-11.79%
Cash On Cash
4.46%
Cap Rate
0.68
DSCR
$3,893
Rent
-$1,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,893 income − $5,114 expenses = $1,221 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,919
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,893
Total Expenses
$5,114
Mortgage P&I
83%
$3,226
Property Taxes
13%
$511
Home Insurance
6%
$214
HOA
4%
$150
Property Management
10%
$389
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0