Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.82% first-year return on $124k initial cash invested.
-16.82%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$2,792
Rent
-$1,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $4,537 expenses = $1,745 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$119k
Closing costs
1%
$5,928
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,792
Total Expenses
$4,537
Mortgage P&I
105%
$2,918
Property Taxes
24%
$682
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0