Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.33% first-year return on $124k initial cash invested.
-11.33%
Cash On Cash
4.56%
Cap Rate
0.7
DSCR
$3,927
Rent
-$1,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,927 income − $5,094 expenses = $1,167 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,927
Total Expenses
$5,094
Mortgage P&I
82%
$3,208
Property Taxes
16%
$609
Home Insurance
5%
$214
HOA
1%
$42
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0