Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.79% first-year return on $122k initial cash invested.
-7.79%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$3,471
Rent
-$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,471 income − $4,264 expenses = $793 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,817
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,471
Total Expenses
$4,264
Mortgage P&I
83%
$2,893
Property Taxes
5%
$171
Home Insurance
9%
$297
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0