Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.25% first-year return on $124k initial cash invested.
-15.25%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$2,964
Rent
-$1,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,964 income − $4,536 expenses = $1,572 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,964
Total Expenses
$4,536
Mortgage P&I
99%
$2,948
Property Taxes
20%
$591
Home Insurance
7%
$210
HOA
1%
$17
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0