Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.77% first-year return on $124k initial cash invested.
-17.77%
Cash On Cash
3.37%
Cap Rate
0.5
DSCR
$3,345
Rent
-$1,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,345 income − $5,180 expenses = $1,835 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,345
Total Expenses
$5,180
Mortgage P&I
99%
$3,324
Property Taxes
20%
$659
Home Insurance
6%
$206
HOA
4%
$122
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0