Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.06% first-year return on $124k initial cash invested.
-18.06%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$2,389
Rent
-$1,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,389 income − $4,258 expenses = $1,869 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,915
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,389
Total Expenses
$4,258
Mortgage P&I
123%
$2,939
Property Taxes
21%
$507
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0