Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.57% first-year return on $124k initial cash invested.
-19.57%
Cash On Cash
2.82%
Cap Rate
0.42
DSCR
$2,727
Rent
-$2,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $4,746 expenses = $2,019 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,727
Total Expenses
$4,746
Mortgage P&I
120%
$3,267
Property Taxes
21%
$560
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0