Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.85% first-year return on $122k initial cash invested.
-9.85%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$3,496
Rent
-$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,496 income − $4,501 expenses = $1,005 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$117k
Closing costs
1%
$5,832
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,496
Total Expenses
$4,501
Mortgage P&I
84%
$2,929
Property Taxes
13%
$461
Home Insurance
6%
$201
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0