Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.62% first-year return on $123k initial cash invested.
-13.62%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$3,406
Rent
-$1,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,406 income − $4,804 expenses = $1,398 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,864
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,406
Total Expenses
$4,804
Mortgage P&I
86%
$2,936
Property Taxes
10%
$348
Home Insurance
8%
$280
HOA
10%
$355
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0