Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.28% first-year return on $123k initial cash invested.
-11.28%
Cash On Cash
4.12%
Cap Rate
0.67
DSCR
$3,573
Rent
-$1,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,573 income − $4,732 expenses = $1,159 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,573
Total Expenses
$4,732
Mortgage P&I
84%
$2,996
Property Taxes
17%
$601
Home Insurance
6%
$206
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0