Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17% first-year return on $121k initial cash invested.
-17%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$2,257
Rent
-$1,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,257 income − $3,968 expenses = $1,711 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,257
Total Expenses
$3,968
Mortgage P&I
128%
$2,896
Property Taxes
13%
$284
Home Insurance
9%
$201
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0