Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.11% first-year return on $124k initial cash invested.
-13.11%
Cash On Cash
3.78%
Cap Rate
0.61
DSCR
$3,163
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,163 income − $4,521 expenses = $1,358 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,919
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,163
Total Expenses
$4,521
Mortgage P&I
97%
$3,063
Property Taxes
13%
$426
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0