Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.45% first-year return on $123k initial cash invested.
-8.45%
Cash On Cash
4.48%
Cap Rate
0.77
DSCR
$3,929
Rent
-$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,929 income − $4,796 expenses = $867 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,866
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,929
Total Expenses
$4,796
Mortgage P&I
73%
$2,863
Property Taxes
18%
$702
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0