Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.83% first-year return on $121k initial cash invested.
-7.83%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$4,188
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,188 income − $4,976 expenses = $788 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,188
Total Expenses
$4,976
Mortgage P&I
69%
$2,881
Property Taxes
13%
$563
Home Insurance
5%
$201
HOA
6%
$243
Property Management
10%
$419
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0