Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.97% first-year return on $121k initial cash invested.
-12.97%
Cash On Cash
3.59%
Cap Rate
0.6
DSCR
$2,899
Rent
-$1,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,899 income − $4,209 expenses = $1,310 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,773
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,899
Total Expenses
$4,209
Mortgage P&I
100%
$2,892
Property Taxes
10%
$300
Home Insurance
7%
$205
HOA
2%
$58
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0