Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.48% first-year return on $122k initial cash invested.
-13.48%
Cash On Cash
3.84%
Cap Rate
0.61
DSCR
$3,585
Rent
-$1,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,585 income − $4,953 expenses = $1,368 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,798
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,585
Total Expenses
$4,953
Mortgage P&I
85%
$3,045
Property Taxes
21%
$769
Home Insurance
6%
$208
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0