Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.06% first-year return on $122k initial cash invested.
-8.06%
Cash On Cash
4.7%
Cap Rate
0.79
DSCR
$3,992
Rent
-$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,992 income − $4,814 expenses = $822 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$117k
Closing costs
1%
$5,826
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,992
Total Expenses
$4,814
Mortgage P&I
73%
$2,903
Property Taxes
16%
$624
Home Insurance
5%
$208
HOA
1%
$40
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0