Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.78% first-year return on $124k initial cash invested.
-30.78%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$1,098
Rent
-$3,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,098 income − $4,280 expenses = $3,182 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,098
Total Expenses
$4,280
Mortgage P&I
270%
$2,968
Property Taxes
65%
$711
Home Insurance
29%
$315
HOA
0%
$0
Property Management
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0