Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.93% first-year return on $123k initial cash invested.
-16.93%
Cash On Cash
3.07%
Cap Rate
0.49
DSCR
$3,182
Rent
-$1,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $4,924 expenses = $1,742 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$118k
Closing costs
1%
$5,878
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,182
Total Expenses
$4,924
Mortgage P&I
97%
$3,089
Property Taxes
25%
$798
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0