Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.9% first-year return on $123k initial cash invested.
-11.9%
Cash On Cash
4.7%
Cap Rate
0.69
DSCR
$3,911
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,911 income − $5,130 expenses = $1,219 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,911
Total Expenses
$5,130
Mortgage P&I
85%
$3,317
Property Taxes
15%
$585
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$391
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0