Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.71% first-year return on $123k initial cash invested.
-9.71%
Cash On Cash
4.15%
Cap Rate
0.71
DSCR
$3,474
Rent
-$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $4,471 expenses = $997 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,865
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,474
Total Expenses
$4,471
Mortgage P&I
82%
$2,850
Property Taxes
14%
$499
Home Insurance
6%
$219
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0