Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.41% first-year return on $121k initial cash invested.
-14.41%
Cash On Cash
3.94%
Cap Rate
0.59
DSCR
$3,088
Rent
-$1,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $4,544 expenses = $1,456 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,088
Total Expenses
$4,544
Mortgage P&I
104%
$3,197
Property Taxes
11%
$342
Home Insurance
7%
$203
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0