Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.15% first-year return on $123k initial cash invested.
-11.15%
Cash On Cash
4.18%
Cap Rate
0.68
DSCR
$3,942
Rent
-$1,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,942 income − $5,086 expenses = $1,144 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%
$5,865
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,942
Total Expenses
$5,086
Mortgage P&I
76%
$2,990
Property Taxes
22%
$870
Home Insurance
5%
$201
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0