Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.29% first-year return on $123k initial cash invested.
-12.29%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$3,522
Rent
-$1,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,522 income − $4,777 expenses = $1,255 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%
$5,836
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,522
Total Expenses
$4,777
Mortgage P&I
84%
$2,957
Property Taxes
20%
$699
Home Insurance
6%
$206
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0