Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.91% first-year return on $123k initial cash invested.
-22.91%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$2,534
Rent
-$2,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,534 income − $4,877 expenses = $2,343 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,534
Total Expenses
$4,877
Mortgage P&I
117%
$2,967
Property Taxes
38%
$953
Home Insurance
8%
$210
HOA
3%
$88
Property Management
10%
$253
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0