Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.57% first-year return on $121k initial cash invested.
-8.57%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$3,623
Rent
-$862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,623 income − $4,485 expenses = $862 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
$3,623
Total Expenses
$4,485
Mortgage P&I
79%
$2,867
Property Taxes
13%
$457
Home Insurance
6%
$201
HOA
1%
$19
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0