Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.77% first-year return on $123k initial cash invested.
-12.77%
Cash On Cash
4.34%
Cap Rate
0.65
DSCR
$3,801
Rent
-$1,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,801 income − $5,113 expenses = $1,312 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,871
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,801
Total Expenses
$5,113
Mortgage P&I
85%
$3,244
Property Taxes
18%
$666
Home Insurance
6%
$215
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0