Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.01% first-year return on $123k initial cash invested.
-14.01%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$2,977
Rent
-$1,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,977 income − $4,410 expenses = $1,433 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,844
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,977
Total Expenses
$4,410
Mortgage P&I
100%
$2,968
Property Taxes
15%
$461
Home Insurance
7%
$206
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0