Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.78% first-year return on $124k initial cash invested.
-16.78%
Cash On Cash
3.36%
Cap Rate
0.51
DSCR
$3,125
Rent
-$1,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,125 income − $4,861 expenses = $1,736 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,913
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,125
Total Expenses
$4,861
Mortgage P&I
103%
$3,234
Property Taxes
19%
$600
Home Insurance
7%
$215
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0