Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.73% first-year return on $124k initial cash invested.
-29.73%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$1,057
Rent
-$3,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,057 income − $4,121 expenses = $3,064 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,057
Total Expenses
$4,121
Mortgage P&I
293%
$3,095
Property Taxes
52%
$545
Home Insurance
19%
$206
HOA
0%
$0
Property Management
10%
$106
CapEx
5%
$53
Vacancy
6%
$63
Maintenance
5%
$53
Other
0%
$0