Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.95% first-year return on $123k initial cash invested.
-10.95%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$3,320
Rent
-$1,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,320 income − $4,441 expenses = $1,121 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,851
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,320
Total Expenses
$4,441
Mortgage P&I
89%
$2,959
Property Taxes
12%
$402
Home Insurance
6%
$210
HOA
0%
$7
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0