Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.21% first-year return on $121k initial cash invested.
-11.21%
Cash On Cash
4.33%
Cap Rate
0.69
DSCR
$3,959
Rent
-$1,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,959 income − $5,089 expenses = $1,130 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,959
Total Expenses
$5,089
Mortgage P&I
76%
$3,012
Property Taxes
18%
$730
Home Insurance
5%
$201
HOA
3%
$116
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0