Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.46% first-year return on $124k initial cash invested.
-12.46%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$3,403
Rent
-$1,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,403 income − $4,696 expenses = $1,293 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$119k
Closing costs
1%
$5,928
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,403
Total Expenses
$4,696
Mortgage P&I
86%
$2,935
Property Taxes
19%
$662
Home Insurance
6%
$215
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0