Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.41% first-year return on $123k initial cash invested.
-9.41%
Cash On Cash
4.34%
Cap Rate
0.73
DSCR
$3,342
Rent
-$962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,342 income − $4,304 expenses = $962 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,839
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,342
Total Expenses
$4,304
Mortgage P&I
87%
$2,907
Property Taxes
9%
$297
Home Insurance
7%
$231
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0