Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.46% first-year return on $123k initial cash invested.
-13.46%
Cash On Cash
4.1%
Cap Rate
0.62
DSCR
$3,361
Rent
-$1,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,361 income − $4,736 expenses = $1,375 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,836
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,361
Total Expenses
$4,736
Mortgage P&I
95%
$3,203
Property Taxes
13%
$449
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0