Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.54% first-year return on $123k initial cash invested.
-17.54%
Cash On Cash
3.13%
Cap Rate
0.48
DSCR
$3,054
Rent
-$1,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,054 income − $4,855 expenses = $1,801 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,866
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,054
Total Expenses
$4,855
Mortgage P&I
104%
$3,178
Property Taxes
17%
$529
Home Insurance
7%
$210
HOA
5%
$144
Property Management
10%
$305
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0