Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.98% first-year return on $122k initial cash invested.
-13.98%
Cash On Cash
3.56%
Cap Rate
0.58
DSCR
$3,027
Rent
-$1,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,027 income − $4,450 expenses = $1,423 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,815
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,027
Total Expenses
$4,450
Mortgage P&I
99%
$2,997
Property Taxes
14%
$427
Home Insurance
7%
$226
HOA
0%
$13
Property Management
10%
$303
CapEx
5%
$151
Vacancy
6%
$182
Maintenance
5%
$151
Other
0%
$0