Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.09% first-year return on $123k initial cash invested.
-12.09%
Cash On Cash
4.34%
Cap Rate
0.67
DSCR
$3,457
Rent
-$1,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,457 income − $4,701 expenses = $1,244 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$118k
Closing costs
1%
$5,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,457
Total Expenses
$4,701
Mortgage P&I
93%
$3,198
Property Taxes
12%
$398
Home Insurance
6%
$206
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0