Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.49% first-year return on $124k initial cash invested.
-11.49%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$3,034
Rent
-$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $4,220 expenses = $1,186 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,034
Total Expenses
$4,220
Mortgage P&I
98%
$2,962
Property Taxes
9%
$263
Home Insurance
7%
$206
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0