Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -37.42% first-year return on $123k initial cash invested.
-37.42%
Cash On Cash
-1.8%
Cap Rate
-0.3
DSCR
$638
Rent
-$3,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$638 income − $4,469 expenses = $3,831 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$638
Total Expenses
$4,469
Mortgage P&I
458%
$2,920
Property Taxes
185%
$1,178
Home Insurance
32%
$205
HOA
0%
$0
Property Management
10%
$64
CapEx
5%
$32
Vacancy
6%
$38
Maintenance
5%
$32
Other
0%
$0