Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.61% first-year return on $123k initial cash invested.
-15.61%
Cash On Cash
3.32%
Cap Rate
0.53
DSCR
$2,727
Rent
-$1,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $4,332 expenses = $1,605 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$118k
Closing costs
1%
$5,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,727
Total Expenses
$4,332
Mortgage P&I
114%
$3,096
Property Taxes
6%
$175
Home Insurance
8%
$210
HOA
5%
$142
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0