Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15% first-year return on $126k initial cash invested.
-15%
Cash On Cash
3.85%
Cap Rate
0.58
DSCR
$3,464
Rent
-$1,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,464 income − $5,035 expenses = $1,571 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,984
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,464
Total Expenses
$5,035
Mortgage P&I
96%
$3,319
Property Taxes
18%
$624
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0