Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.89% first-year return on $124k initial cash invested.
-11.89%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$3,426
Rent
-$1,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $4,659 expenses = $1,233 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$119k
Closing costs
1%
$5,925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,426
Total Expenses
$4,659
Mortgage P&I
87%
$2,996
Property Taxes
16%
$564
Home Insurance
6%
$208
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0