Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.34% first-year return on $123k initial cash invested.
-10.34%
Cash On Cash
4.18%
Cap Rate
0.69
DSCR
$3,154
Rent
-$1,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,154 income − $4,213 expenses = $1,059 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,154
Total Expenses
$4,213
Mortgage P&I
93%
$2,939
Property Taxes
8%
$249
Home Insurance
7%
$205
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0