Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.78% first-year return on $123k initial cash invested.
-11.78%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$3,877
Rent
-$1,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,877 income − $5,087 expenses = $1,210 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,871
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,877
Total Expenses
$5,087
Mortgage P&I
76%
$2,942
Property Taxes
24%
$930
Home Insurance
5%
$206
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0