Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.22% first-year return on $123k initial cash invested.
-15.22%
Cash On Cash
3.41%
Cap Rate
0.54
DSCR
$2,474
Rent
-$1,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,474 income − $4,029 expenses = $1,555 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,840
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,474
Total Expenses
$4,029
Mortgage P&I
125%
$3,092
Property Taxes
3%
$80
Home Insurance
9%
$214
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0