Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.02% first-year return on $123k initial cash invested.
-14.02%
Cash On Cash
3.74%
Cap Rate
0.59
DSCR
$3,351
Rent
-$1,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,351 income − $4,786 expenses = $1,435 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,848
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,351
Total Expenses
$4,786
Mortgage P&I
92%
$3,090
Property Taxes
25%
$822
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0