Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.67% first-year return on $123k initial cash invested.
-9.67%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$3,546
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,546 income − $4,534 expenses = $988 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,546
Total Expenses
$4,534
Mortgage P&I
83%
$2,934
Property Taxes
13%
$468
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0