Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.63% first-year return on $123k initial cash invested.
-12.63%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$2,872
Rent
-$1,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $4,169 expenses = $1,297 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%
$5,867
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,872
Total Expenses
$4,169
Mortgage P&I
102%
$2,942
Property Taxes
2%
$55
Home Insurance
7%
$205
HOA
8%
$220
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0