Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.9% first-year return on $124k initial cash invested.
-17.9%
Cash On Cash
3.07%
Cap Rate
0.47
DSCR
$2,903
Rent
-$1,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,903 income − $4,758 expenses = $1,855 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%
$5,921
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,903
Total Expenses
$4,758
Mortgage P&I
111%
$3,224
Property Taxes
20%
$575
Home Insurance
7%
$205
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0