Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.35% first-year return on $123k initial cash invested.
-13.35%
Cash On Cash
3.41%
Cap Rate
0.58
DSCR
$2,807
Rent
-$1,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,807 income − $4,170 expenses = $1,363 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,836
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,807
Total Expenses
$4,170
Mortgage P&I
103%
$2,880
Property Taxes
12%
$329
Home Insurance
7%
$210
HOA
1%
$22
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0