Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.22% first-year return on $123k initial cash invested.
-7.22%
Cash On Cash
4.96%
Cap Rate
0.82
DSCR
$3,979
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,979 income − $4,718 expenses = $739 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,846
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,979
Total Expenses
$4,718
Mortgage P&I
74%
$2,955
Property Taxes
13%
$520
Home Insurance
5%
$208
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0