Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.67% first-year return on $123k initial cash invested.
-12.67%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$3,461
Rent
-$1,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,461 income − $4,762 expenses = $1,301 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
$3,461
Total Expenses
$4,762
Mortgage P&I
85%
$2,943
Property Taxes
17%
$584
Home Insurance
6%
$210
HOA
4%
$125
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0