Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.23% first-year return on $124k initial cash invested.
-11.23%
Cash On Cash
4.02%
Cap Rate
0.66
DSCR
$3,117
Rent
-$1,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,117 income − $4,275 expenses = $1,158 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,893
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,117
Total Expenses
$4,275
Mortgage P&I
95%
$2,974
Property Taxes
9%
$280
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0