Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.4% first-year return on $124k initial cash invested.
-9.4%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$3,112
Rent
-$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,112 income − $4,081 expenses = $969 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,112
Total Expenses
$4,081
Mortgage P&I
95%
$2,951
Property Taxes
4%
$114
Home Insurance
7%
$206
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0