Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.96% first-year return on $123k initial cash invested.
-16.96%
Cash On Cash
3.11%
Cap Rate
0.49
DSCR
$3,142
Rent
-$1,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,142 income − $4,882 expenses = $1,740 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,862
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,142
Total Expenses
$4,882
Mortgage P&I
99%
$3,102
Property Taxes
20%
$639
Home Insurance
7%
$210
HOA
4%
$114
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0